11.52
RevenueNT$B
13.02
13.35
13.68
13.86
13.76
14.14
14.34
14.67
14.70
14.61
11.87
1.21%
1.26%
74
5.33
Revenue growth%
7.64
10.22
10.86
13.84
16.39
14.22
16.00
15.80
13.55
11.56
4.05
14.22
13.70
68
20.87
Gross margin%
12.03
9.24
8.24
5.90
5.40
5.77
7.80
9.35
10.26
8.38
8.30
8.38
8.31
64
21.54
Operating margin%
0.60
2.09
2.38
3.83
1.17
0.40
0.40
2.96
1.29
0.75
11.88
0.75
1.23
91
20.20
Net margin%
2.08
3.47
5.06
4.71
2.54
0.90
2.53
4.14
6.72
8.65
8.40
4.14
3.80
70
14.63
P/E ratio (avg)x
25.67
27.21
27.04
23.86
22.67
19.87
18.58
19.53
21.00
19.36
9.396
19.53
21.84
88
33.61
EV/EBITx
50.80
49.20
48.89
46.56
47.97
44.47
42.45
41.17
38.29
37.23
17.67
41.17
45.51
89
22.71
FCF yield (avg)%
20.01
20.25
19.43
17.93
19.74
16.95
15.42
18.13
19.70
17.58
29.06
17.58
18.78
13
11.44
FCF margin%
32.74
30.26
29.26
31.92
30.92
31.13
32.69
30.18
29.66
27.39
6.06
30.18
30.59
88
1.571
FCF / Net incomex
1.132
1.203
1.309
1.386
1.420
1.397
1.655
1.671
1.807
1.917
1.347
1.671
1.409
93
16.76
ROIC%
11.43
9.63
8.32
7.04
7.86
6.11
6.22
6.35
6.66
8.41
17.19
6.35
7.45
69
11.55
Return on equity%
15.64
17.08
15.81
14.94
15.11
17.99
17.66
15.86
13.61
12.09
21.69
15.86
15.72
92
13.48
Return on assets%
3.77
5.24
4.70
5.90
4.20
4.26
2.49
2.72
1.77
0.40
19.53
2.49
3.98
93
4.20
EPSNT$
1.50
1.61
1.59
1.90
1.86
2.12
2.44
2.35
2.68
2.74
4.64
8.05%
6.14%
—
28.70
EPS growth%
8.90
9.00
10.10
9.99
8.17
5.61
2.82
4.02
2.09
3.51
22.85
3.51
6.89
88
1.66
Bookvalue per shNT$
8.32
8.48
9.53
9.81
10.79
11.74
12.50
13.68
15.62
18.90
4.41
11.86%
10.55%
—
5.46
FCF per shareNT$
2.54
2.88
3.04
3.36
3.32
3.75
4.17
4.90
4.77
5.60
3.60
11.02%
9.89%
—
3.70
Dividend per shNT$
3.64
3.99
4.59
5.27
6.14
6.58
7.85
8.69
9.28
8.99
6.33
7.94%
10.88%
—
10.66
Div yield (avg)%
20.82
22.97
24.79
25.35
24.57
26.39
24.38
23.69
24.34
22.65
26.50
24.34
24.36
51
25.70
Payout ratio%
6.86
4.39
5.24
7.31
4.88
7.43
5.96
8.00
5.58
7.35
8.47
7.35
6.41
70
1.601
Shares (diluted)B
1.673
1.625
1.447
1.345
1.206
1.221
1.126
1.125
0.976
0.967
1.616
(4.32%)
(4.96%)
21
29.53
Buyback yield%
5.39
8.10
9.67
7.35
7.63
6.25
5.71
7.35
7.11
8.75
14.91
7.11
7.35
84
1.292
D/E ratiox
0.132
0.126
0.135
0.135
0.119
0.105
0.097
0.098
0.093
0.079
1.269
0.097
0.112
79
5.400
Enterprise valueNT$B
10.59
10.00
9.864
11.05
10.32
11.07
10.02
11.16
11.59
12.44
12.31
3.81%
0.86%
24
6.246
LT debtNT$B
9.066
9.093
10.85
10.92
10.71
12.29
14.33
14.56
15.94
19.28
10.99
12.48%
9.34%
41
Cost of revenue
1.28%
1.00×
Operating expenses
0.91%
0.97×