9.745
RevenueNT$B
9.628
10.50
11.40
12.20
13.39
14.50
15.53
16.37
18.03
19.76
9.943
8.09%
8.06%
79
3.82
Revenue growth%
0.45
0.40
0.40
0.40
0.40
2.90
1.74
2.04
2.38
3.96
16.74
2.38
1.09
82
18.51
Gross margin%
18.28
16.02
18.38
21.17
20.39
20.37
22.65
23.58
25.18
26.65
17.67
23.58
20.78
71
6.89
Operating margin%
30.72
32.42
33.84
33.15
30.35
32.67
34.49
37.39
37.94
36.25
9.73
36.25
33.50
74
8.81
Net margin%
18.03
17.48
15.36
16.89
17.84
15.55
16.13
16.37
18.82
16.23
25.98
16.23
16.63
41
11.47
P/E ratio (avg)x
38.57
41.55
43.60
46.70
46.01
48.83
46.79
47.96
49.23
52.56
9.663
48.83
46.75
78
25.12
EV/EBITx
16.44
15.51
15.28
16.31
17.83
16.43
16.14
16.36
16.12
17.21
36.66
16.36
16.34
13
13.31
FCF yield (avg)%
24.55
23.34
21.24
20.01
17.06
15.73
16.82
15.63
16.93
17.90
4.68
16.82
17.48
42
23.98
FCF margin%
21.76
23.73
21.76
22.90
20.78
19.79
20.26
21.11
18.25
16.48
7.00
19.79
20.94
10
1.079
FCF / Net incomex
2.016
2.047
1.900
1.810
1.680
1.714
1.731
1.788
2.019
2.147
1.056
1.788
1.855
62
12.74
ROIC%
12.12
10.95
12.65
14.96
17.03
16.44
14.31
11.49
14.06
15.66
28.03
14.31
14.18
48
14.18
Return on equity%
21.80
23.50
20.75
18.63
18.68
17.03
16.99
19.25
21.60
21.89
5.43
19.25
20.00
62
21.62
Return on assets%
23.24
25.28
26.70
25.68
27.38
28.79
30.48
32.14
34.91
37.88
16.90
32.14
28.09
62
26.36
EPSNT$
28.14
29.78
26.13
22.60
24.37
23.24
21.85
22.26
19.30
17.38
28.59
(6.54%)
(4.51%)
—
28.16
EPS growth%
19.18
17.48
19.52
20.44
22.70
24.89
22.38
20.73
18.49
19.23
24.07
20.73
19.98
92
37.37
Bookvalue per shNT$
10.19
9.14
8.26
8.30
8.19
7.36
8.29
8.98
8.24
7.91
34.24
(0.70%)
(3.04%)
—
8.16
FCF per shareNT$
44.80
49.86
54.11
59.83
61.21
68.58
69.80
75.81
77.09
77.30
8.02
4.78%
5.19%
—
11.00
Dividend per shNT$
8.71
8.65
8.65
10.39
10.16
10.08
10.91
12.09
14.61
14.25
22.21
7.00%
6.27%
—
4.20
Div yield (avg)%
1.67
1.99
0.40
0.40
3.08
2.19
0.99
0.40
0.40
0.55
16.29
0.55
0.77
33
19.84
Payout ratio%
18.56
17.46
17.95
16.72
16.39
14.67
17.08
17.61
17.97
17.88
13.15
17.61
17.54
22
180.3
Shares (diluted)M
244.3
250.4
254.8
238.1
226.3
220.5
253.9
279.2
257.2
284.9
185.0
4.72%
2.96%
75
3.25
Buyback yield%
30.52
29.85
28.40
27.71
25.93
23.55
22.96
24.57
22.57
20.98
9.03
22.96
25.25
42
0.550
D/E ratiox
1.167
1.153
1.159
1.286
1.488
1.679
1.753
1.906
2.053
2.015
0.193
1.906
1.583
42
15.42
Enterprise valueNT$B
1.614
1.531
1.614
1.450
1.535
1.530
1.505
1.376
1.333
1.178
9.178
(5.16%)
(3.16%)
9
11.54
LT debtNT$B
18.42
16.12
17.74
17.81
16.13
15.30
15.38
15.13
13.91
12.83
7.082
(4.47%)
(3.26%)
10
Cost of revenue
8.63%
1.05×
Operating expenses
7.68%
0.97×
Goodwill & intangibles
15.96%