16.11
RevenueNT$B
17.48
17.70
18.06
18.75
19.22
19.70
20.01
20.78
21.63
22.36
16.57
3.07%
2.84%
31
2.43
Revenue growth%
25.91
25.96
27.65
30.18
31.83
34.30
35.90
35.43
36.37
35.46
22.73
35.46
33.06
23
8.82
Gross margin%
4.34
6.77
9.28
10.80
12.18
15.10
13.83
11.36
11.39
10.33
4.06
11.39
11.08
86
14.65
Operating margin%
24.95
26.81
28.52
29.64
29.49
31.68
33.67
31.12
28.50
27.51
3.09
31.12
29.01
24
12.46
Net margin%
21.49
21.62
21.99
22.12
20.44
17.80
15.76
13.29
15.19
13.72
4.77
15.19
19.12
32
21.96
P/E ratio (avg)x
24.60
25.23
25.99
25.71
28.42
29.16
31.01
27.34
26.99
29.39
35.43
29.16
27.17
12
6.686
EV/EBITx
61.57
73.74
77.76
94.66
108.7
119.0
132.5
148.2
172.1
181.4
9.509
148.2
113.8
27
10.20
FCF yield (avg)%
24.25
26.26
27.26
29.08
31.41
34.20
34.66
37.55
35.54
33.75
26.40
34.66
32.58
26
23.59
FCF margin%
3.83
1.25
2.19
3.02
3.64
3.40
4.88
2.79
2.43
0.77
17.01
2.79
2.90
13
1.278
FCF / Net incomex
0.217
0.191
0.179
0.152
0.142
0.128
0.124
0.134
0.142
0.122
1.340
0.128
0.142
23
6.87
ROIC%
12.74
13.28
13.82
11.24
10.72
8.10
7.33
5.19
6.78
6.57
12.67
6.78
9.41
43
23.27
Return on equity%
10.52
8.47
9.75
8.17
9.86
8.07
10.46
7.91
5.27
4.98
19.16
7.91
8.32
32
10.98
Return on assets%
21.07
19.43
22.29
23.07
23.09
25.46
24.58
25.02
27.41
27.07
4.16
25.46
23.83
30
7.09
EPSNT$
2.76
2.93
2.97
2.77
2.98
2.73
3.00
3.29
2.99
2.96
7.72
(0.16%)
(0.27%)
—
6.93
EPS growth%
19.88
19.45
18.11
18.62
19.48
19.70
19.96
21.34
22.70
19.73
21.23
19.96
19.71
62
6.29
Bookvalue per shNT$
6.45
6.55
6.83
6.70
6.30
5.84
5.69
6.01
5.28
4.78
2.97
(5.37%)
(2.87%)
—
6.23
FCF per shareNT$
12.79
12.67
14.45
15.17
17.07
15.82
15.73
16.92
15.80
15.20
7.48
(2.30%)
2.80%
—
9.87
Dividend per shNT$
16.06
18.26
21.16
21.51
22.52
22.82
23.22
26.48
31.74
34.94
6.67
9.19%
8.29%
—
9.79
Div yield (avg)%
13.71
11.47
10.01
8.81
9.90
7.04
9.56
6.89
6.22
7.56
7.07
7.04
9.19
20
15.60
Payout ratio%
26.05
26.60
29.53
27.79
29.52
27.48
24.96
25.54
25.91
25.71
22.03
25.71
26.33
92
582.7
Shares (diluted)M
514.8
554.3
490.1
505.5
537.7
493.9
499.1
439.6
417.5
380.1
605.4
(6.70%)
(2.70%)
55
3.26
Buyback yield%
4.47
3.94
2.83
5.07
6.22
8.91
8.81
10.14
7.56
9.28
25.29
8.91
6.89
10
0.901
D/E ratiox
0.603
0.611
0.565
0.595
0.539
0.595
0.587
0.630
0.552
0.604
0.935
0.595
0.595
61
7.448
Enterprise valueNT$B
12.83
12.90
14.73
15.14
15.86
16.30
18.61
19.12
22.28
24.19
13.82
8.80%
7.29%
87
16.91
LT debtNT$B
16.13
15.55
18.39
18.75
19.46
22.12
24.84
29.38
28.81
34.15
13.57
11.91%
7.74%
65
Cost of revenue
2.68%
0.98×
Operating expenses
2.94%
1.01×