0.892
RevenueNT$B
4.497
4.493
4.405
4.449
4.495
4.578
4.674
4.617
4.575
4.608
0.965
0.50%
0.19%
18
7.18
Revenue growth%
11.49
11.99
9.44
12.12
12.83
12.37
9.66
10.60
8.89
11.16
21.83
10.60
11.32
68
20.12
Gross margin%
5.38
4.41
5.10
7.78
7.92
6.99
4.52
5.07
3.20
1.15
8.43
4.52
5.09
74
20.18
Operating margin%
21.07
21.10
20.77
19.94
22.10
21.39
21.61
21.45
23.13
20.90
2.34
21.45
21.25
10
17.34
Net margin%
32.23
30.16
29.18
28.68
26.90
26.24
24.42
23.65
24.07
23.53
18.77
24.07
26.57
85
10.27
P/E ratio (avg)x
32.18
34.14
41.14
41.75
41.89
48.83
50.16
57.29
61.63
73.38
14.35
57.29
45.36
29
19.87
EV/EBITx
18.21
18.91
17.69
16.77
17.44
15.47
16.24
17.90
16.03
14.28
13.51
16.03
17.11
40
16.68
FCF yield (avg)%
12.85
12.93
13.42
15.69
18.54
20.75
17.98
17.35
16.14
19.05
22.22
17.98
16.74
35
8.56
FCF margin%
29.21
29.66
27.96
28.64
30.59
30.48
30.48
33.01
30.50
27.59
16.96
30.48
30.07
63
0.311
FCF / Net incomex
1.482
1.562
1.809
1.795
1.864
1.815
2.070
2.113
2.425
2.341
0.534
2.113
1.839
32
7.35
ROIC%
0.72
0.40
0.40
0.40
0.40
0.69
0.40
0.84
3.46
1.15
22.19
0.84
0.54
69
16.41
Return on equity%
5.72
3.32
1.09
3.33
5.76
3.69
2.34
4.55
4.88
6.36
7.43
4.55
4.12
86
18.84
Return on assets%
7.83
7.83
6.24
4.03
6.27
7.87
7.50
6.25
5.64
4.49
5.50
6.25
6.26
82
27.15
EPSNT$
66.83
63.41
69.96
82.82
89.61
105.59
100.13
113.11
131.35
147.32
29.65
10.45%
8.31%
—
6.86
EPS growth%
8.97
8.56
6.98
7.83
7.50
7.35
7.72
9.57
7.88
8.85
7.85
7.88
7.86
81
77.94
Bookvalue per shNT$
97.52
102.57
99.97
94.57
101.09
95.18
108.04
105.86
114.29
130.21
15.81
5.19%
2.04%
—
75.01
FCF per shareNT$
28.85
29.59
30.54
36.92
43.75
50.47
60.72
63.40
63.48
63.91
51.97
7.87%
9.64%
—
44.99
Dividend per shNT$
31.57
37.32
38.02
44.83
50.50
53.38
57.09
55.44
62.22
63.26
57.75
4.61%
6.76%
—
14.44
Div yield (avg)%
12.50
15.05
12.48
14.02
12.26
11.11
11.88
9.25
6.27
9.01
10.78
9.25
12.07
88
18.92
Payout ratio%
0.40
2.68
1.52
0.42
0.40
3.30
3.75
5.20
6.52
8.37
7.70
5.20
2.99
22
44.89
Shares (diluted)M
33.43
36.26
32.26
34.00
33.45
34.78
36.64
36.45
32.89
33.55
46.50
0.06%
(1.22%)
46
4.83
Buyback yield%
24.81
22.37
25.30
25.13
24.26
22.56
22.93
20.42
20.20
22.67
9.72
22.56
22.80
40
1.447
D/E ratiox
1.192
1.178
1.245
1.265
1.310
1.512
1.719
1.779
2.005
2.273
1.047
1.779
1.411
84
1.353
Enterprise valueNT$B
5.439
5.491
6.226
6.643
6.817
7.550
8.870
8.847
9.075
10.59
0.373
9.21%
8.69%
76
3.912
LT debtNT$B
2.410
2.429
2.353
2.503
2.405
2.533
2.833
2.887
3.002
3.315
1.067
6.63%
3.51%
32
Cost of revenue
0.35%
1.02×
Operating expenses
0.28%
1.01×
Goodwill & intangibles
17.04%