2.113
RevenueNT$B
2.655
2.677
2.748
2.721
2.671
2.751
2.726
2.772
2.721
2.739
2.320
0.50%
0.35%
73
27.55
Revenue growth%
19.17
19.65
17.94
17.15
16.83
17.93
18.88
19.68
18.43
18.84
28.35
18.84
18.63
69
4.83
Gross margin%
6.44
8.83
9.52
6.83
9.12
9.64
10.09
9.66
8.58
6.01
12.47
9.64
8.97
66
4.24
Operating margin%
6.78
9.03
10.53
10.43
9.29
11.47
13.03
10.08
8.53
10.86
20.08
10.86
10.25
66
20.51
Net margin%
24.73
27.60
25.97
27.87
29.44
26.61
26.52
25.03
24.69
26.08
2.69
26.08
26.30
17
11.39
P/E ratio (avg)x
14.14
15.53
14.30
15.06
14.96
13.83
12.85
12.81
11.65
12.52
18.98
12.81
13.98
68
27.38
EV/EBITx
25.88
28.07
31.52
33.88
36.78
35.31
37.00
39.23
43.80
46.88
6.242
39.23
36.04
52
18.29
FCF yield (avg)%
12.99
14.77
13.32
11.19
9.59
8.70
10.80
11.64
14.33
11.84
22.80
11.64
11.74
67
29.52
FCF margin%
4.67
4.71
2.80
3.19
4.51
1.53
1.09
0.40
2.31
0.40
8.33
1.09
2.55
51
0.335
FCF / Net incomex
0.334
0.378
0.360
0.358
0.363
0.402
0.429
0.429
0.427
0.404
1.714
0.427
0.390
44
6.70
ROIC%
12.55
13.96
13.46
12.86
10.52
8.15
9.88
11.80
9.83
11.54
22.24
9.88
11.67
65
13.17
Return on equity%
26.30
27.22
25.18
25.34
25.78
24.15
25.52
25.89
26.01
24.88
11.87
25.52
25.65
87
27.79
Return on assets%
3.87
4.01
3.23
1.15
1.31
0.40
0.40
1.75
1.66
4.35
16.66
1.66
1.70
45
0.53
EPSNT$
3.11
3.05
3.52
3.36
3.69
3.75
4.36
5.03
5.52
6.29
0.57
11.25%
8.11%
—
20.48
EPS growth%
4.54
5.79
4.57
7.20
4.59
5.09
4.59
4.95
3.01
2.77
22.36
4.59
4.59
68
1.12
Bookvalue per shNT$
1.11
1.18
1.13
1.29
1.24
1.23
1.35
1.32
1.34
1.40
1.94
2.36%
3.18%
—
2.28
FCF per shareNT$
1.75
1.75
1.93
1.85
1.84
2.07
2.14
2.20
2.21
2.39
2.26
5.42%
3.56%
—
1.43
Dividend per shNT$
2.10
2.02
2.16
2.36
2.47
2.71
2.76
2.75
2.72
2.60
0.61
1.05%
3.70%
—
4.04
Div yield (avg)%
23.49
23.40
24.18
25.76
27.63
26.74
24.83
23.11
22.49
25.39
2.70
24.83
24.51
45
4.30
Payout ratio%
2.05
2.70
2.25
3.34
1.78
0.40
0.40
2.24
3.66
5.89
19.15
2.24
2.24
76
294.9
Shares (diluted)M
314.1
293.5
300.6
325.8
364.3
373.2
414.7
407.9
378.1
351.2
310.7
(0.73%)
0.70%
81
8.56
Buyback yield%
5.73
6.29
9.06
8.47
7.32
6.45
4.33
7.17
7.97
5.15
21.73
6.45
6.81
61
1.193
D/E ratiox
1.633
1.683
1.657
1.625
1.666
1.712
1.737
1.613
1.791
2.007
0.767
1.737
1.674
94
539.6
Enterprise valueNT$M
195.7
188.9
203.7
213.7
229.2
229.4
228.2
228.8
249.8
243.3
327.6
1.21%
0.96%
77
1.547
LT debtNT$B
1.485
1.681
1.948
2.164
2.232
2.430
2.705
3.052
3.506
3.486
0.603
9.32%
8.98%
11
Cost of revenue
0.56%
1.02×
Operating expenses
(0.29%)
0.94×