4.121
RevenueNT$B
6.404
6.593
6.795
7.144
7.435
7.583
7.987
8.094
8.471
8.702
4.481
3.20%
3.53%
47
19.91
Revenue growth%
20.56
19.92
17.63
19.17
16.41
14.02
12.87
10.35
7.64
8.45
28.33
10.35
15.22
12
3.33
Gross margin%
17.05
14.50
14.28
15.03
14.53
17.33
19.24
20.99
18.28
19.76
14.86
19.24
17.19
7
28.53
Operating margin%
14.04
14.60
11.61
10.34
13.26
15.86
16.50
18.85
16.93
18.89
21.09
16.93
15.23
34
24.99
Net margin%
5.37
6.58
3.77
2.25
0.40
0.40
2.68
0.82
0.40
0.40
24.11
0.40
1.53
65
20.74
P/E ratio (avg)x
9.508
8.563
9.175
8.586
7.458
7.127
7.520
7.672
7.674
8.011
16.75
7.672
7.843
31
28.58
EV/EBITx
29.86
30.68
29.57
34.99
35.06
38.09
40.49
46.70
47.26
55.66
9.206
46.70
36.57
74
7.87
FCF yield (avg)%
26.57
29.36
30.15
27.29
24.72
23.80
23.79
22.04
23.22
22.39
13.34
23.22
24.26
75
15.57
FCF margin%
0.40
0.40
0.40
3.15
3.75
1.08
0.40
0.40
2.31
1.32
2.39
1.08
0.74
14
1.539
FCF / Net incomex
0.951
1.047
1.032
1.087
1.282
1.471
1.604
1.745
1.812
2.043
1.334
1.745
1.377
48
29.62
ROIC%
21.76
24.53
24.22
26.28
26.69
27.28
28.47
28.33
28.21
28.80
22.14
28.33
26.98
52
6.56
Return on equity%
22.52
21.64
21.91
23.32
24.26
24.09
23.23
24.33
26.68
25.96
24.06
24.33
23.71
80
27.60
Return on assets%
18.04
19.68
17.30
15.37
15.95
17.74
16.10
17.23
17.34
18.51
23.76
17.34
17.32
12
18.31
EPSNT$
15.33
16.59
15.99
15.02
15.19
14.16
14.93
14.40
14.04
12.76
19.00
(3.43%)
(2.38%)
—
18.93
EPS growth%
1.52
1.19
0.40
0.40
0.40
0.40
0.40
1.96
0.40
3.37
18.65
0.40
0.40
10
8.69
Bookvalue per shNT$
4.00
4.36
4.92
5.46
5.18
4.91
5.22
5.20
5.36
5.04
25.19
(0.55%)
1.74%
—
25.93
FCF per shareNT$
8.11
8.03
8.08
8.86
10.23
11.06
12.13
11.63
10.87
11.25
10.37
1.93%
4.46%
—
21.30
Dividend per shNT$
8.98
8.61
8.02
8.78
8.70
9.49
10.52
9.90
9.50
8.88
6.78
0.40%
(0.85%)
—
5.81
Div yield (avg)%
31.80
29.98
31.29
29.48
28.21
25.70
26.04
26.89
26.92
29.71
28.76
26.89
28.84
6
22.04
Payout ratio%
5.71
5.83
8.50
7.68
7.43
7.53
9.91
9.66
10.22
11.03
26.22
9.91
8.09
71
306.8
Shares (diluted)M
296.2
270.0
274.8
238.1
204.2
218.4
209.2
183.4
196.4
202.9
299.9
(0.13%)
(3.15%)
87
19.91
Buyback yield%
12.74
15.46
15.63
16.85
14.08
13.09
15.35
18.02
17.91
16.87
13.90
16.87
15.55
36
1.235
D/E ratiox
1.062
1.232
1.222
1.332
1.356
1.270
1.402
1.568
1.564
1.556
0.243
1.556
1.344
62
5.965
Enterprise valueNT$B
8.972
8.790
9.341
10.65
12.79
13.27
12.86
14.54
16.30
16.06
4.770
4.66%
5.99%
80
1.719
LT debtNT$B
7.885
8.615
10.32
10.50
10.26
12.46
12.94
13.04
13.91
16.01
4.385
9.31%
8.13%
18
Cost of revenue
3.33%
0.98×
Operating expenses
3.60%
1.01×
Cash and investments
15.61%