1.263
RevenueNT$B
4.159
4.166
4.151
4.294
4.296
4.379
4.409
4.469
4.578
4.769
1.322
2.11%
1.41%
53
19.52
Revenue growth%
6.91
9.47
10.52
12.98
10.22
8.15
11.14
12.26
12.73
10.10
19.53
11.14
10.37
94
26.20
Gross margin%
20.76
19.81
22.13
20.01
20.92
18.38
20.82
19.32
21.72
20.52
26.55
20.52
20.64
69
9.07
Operating margin%
1.92
0.40
0.40
1.90
4.53
3.87
5.89
8.66
11.21
13.28
8.40
8.66
4.20
83
22.28
Net margin%
13.14
14.34
15.48
18.10
19.45
16.62
13.89
12.65
10.58
11.51
17.73
12.65
14.12
59
30.34
P/E ratio (avg)x
23.52
22.40
22.63
24.49
22.69
21.62
24.06
23.77
22.68
21.02
27.26
22.68
22.68
23
15.40
EV/EBITx
18.65
21.18
24.81
29.36
34.34
34.36
37.01
36.77
39.94
44.75
30.32
37.01
34.35
27
18.39
FCF yield (avg)%
15.44
15.60
17.15
18.63
17.45
19.38
22.05
22.75
20.57
20.96
17.76
20.96
19.00
95
3.47
FCF margin%
17.72
19.44
17.96
16.70
16.71
19.27
16.27
17.59
17.81
16.03
24.20
17.59
17.65
86
1.488
FCF / Net incomex
1.244
1.262
1.470
1.554
1.569
1.783
1.760
1.995
1.891
1.914
0.348
1.891
1.665
29
16.69
ROIC%
23.88
21.13
18.18
20.30
22.11
23.54
22.74
22.59
25.11
28.06
24.03
23.54
22.66
43
6.69
Return on equity%
9.47
6.78
4.75
7.62
10.39
9.33
9.58
11.28
8.35
10.56
23.75
9.58
9.40
67
21.77
Return on assets%
22.13
23.11
24.88
26.88
28.81
28.62
26.71
26.40
28.35
31.11
6.37
28.35
26.79
46
1.71
EPSNT$
3.15
2.94
3.05
2.71
2.46
2.30
2.03
2.13
2.21
2.13
1.77
(2.84%)
(5.21%)
—
11.79
EPS growth%
12.52
13.66
16.63
14.78
12.39
10.13
7.72
8.91
9.21
9.09
16.58
9.09
11.26
39
1.57
Bookvalue per shNT$
3.27
3.30
3.89
4.05
4.25
4.64
4.99
5.97
6.02
6.52
2.96
8.95%
6.82%
—
0.87
FCF per shareNT$
2.18
2.22
2.42
2.49
2.35
2.61
2.68
2.89
2.64
2.63
3.25
2.33%
2.74%
—
2.90
Dividend per shNT$
2.71
2.97
3.13
3.19
3.76
4.12
4.22
4.80
4.79
5.09
2.01
6.25%
7.83%
—
25.84
Div yield (avg)%
26.90
26.50
23.51
23.58
23.73
24.29
22.95
22.26
24.26
24.08
8.03
24.08
23.90
37
29.56
Payout ratio%
12.20
11.09
10.82
8.58
5.70
5.31
4.64
1.89
0.40
0.40
12.49
1.89
5.50
92
0.667
Shares (diluted)B
0.919
1.025
0.983
1.012
1.136
1.192
1.332
1.440
1.675
1.723
0.704
8.70%
7.85%
78
16.78
Buyback yield%
23.91
25.65
25.91
24.92
23.75
24.97
24.81
24.34
26.17
28.67
19.97
24.97
24.94
91
1.645
D/E ratiox
1.835
2.018
2.180
2.234
2.265
2.381
2.631
2.558
2.660
2.887
0.444
2.631
2.323
34
4.873
Enterprise valueNT$B
3.268
3.755
4.025
4.657
5.437
5.436
5.883
6.818
7.880
8.829
1.247
10.18%
10.17%
71
3.704
LT debtNT$B
2.896
2.660
2.672
2.775
3.040
2.957
2.879
2.822
2.716
2.914
4.127
(0.85%)
(1.28%)
16
Cost of revenue
1.23%
0.98×
Operating expenses
2.02%
1.06×