25.67
RevenueNT$B
33.92
35.08
35.23
35.55
37.09
38.39
39.80
41.42
42.05
43.07
26.21
3.03%
2.66%
64
21.03
Revenue growth%
3.13
2.47
0.89
0.40
1.26
4.22
5.45
4.98
6.64
9.17
3.38
5.45
3.68
66
24.93
Gross margin%
8.95
6.14
7.08
9.36
9.18
6.31
6.64
8.91
7.68
8.92
16.44
7.68
8.29
33
9.36
Operating margin%
5.36
2.65
1.80
1.57
3.72
3.73
2.87
4.27
7.03
4.13
17.50
4.13
3.72
53
20.61
Net margin%
31.82
31.61
29.24
26.88
24.02
23.01
20.53
22.78
24.16
26.30
8.60
23.01
25.23
81
31.03
P/E ratio (avg)x
19.93
21.73
23.10
21.92
22.22
22.97
22.50
22.99
24.74
25.32
21.73
22.99
22.74
80
6.130
EV/EBITx
38.62
39.74
38.65
45.63
46.56
55.09
66.17
68.73
73.29
82.16
14.97
68.73
50.83
49
8.77
FCF yield (avg)%
22.99
21.69
20.07
19.95
18.94
19.01
16.36
18.74
18.67
16.69
9.46
18.67
18.98
37
28.03
FCF margin%
15.06
13.73
15.49
14.31
11.40
9.63
12.50
11.42
11.48
12.50
2.81
11.48
12.50
73
0.513
FCF / Net incomex
1.238
1.228
1.150
1.289
1.370
1.342
1.227
1.219
1.116
1.238
0.964
1.227
1.233
53
29.80
ROIC%
14.77
11.89
10.87
12.67
15.11
14.60
11.89
11.39
12.32
13.50
3.25
12.32
12.49
53
17.08
Return on equity%
11.30
8.61
9.66
8.19
5.70
8.21
7.27
6.72
8.29
8.17
6.68
8.17
8.20
24
14.21
Return on assets%
25.87
24.22
22.87
24.30
23.01
21.21
23.66
20.81
21.49
20.39
26.65
21.21
22.94
29
2.92
EPSNT$
3.31
3.62
4.03
4.67
4.61
4.88
5.54
5.57
5.55
6.55
3.14
7.27%
6.97%
—
14.43
EPS growth%
26.27
24.92
26.94
25.08
26.55
28.11
29.79
28.27
30.99
31.01
5.57
29.79
27.53
51
3.60
Bookvalue per shNT$
4.92
5.39
5.66
6.13
5.40
5.12
5.19
5.28
5.10
4.65
4.75
(2.93%)
(1.41%)
—
1.66
FCF per shareNT$
4.23
4.45
4.51
5.02
5.12
5.39
5.77
5.58
5.33
5.31
6.32
0.73%
2.64%
—
4.84
Dividend per shNT$
5.37
5.71
5.26
5.22
5.38
5.78
5.47
5.49
5.13
4.96
3.66
(1.61%)
(0.58%)
—
12.13
Div yield (avg)%
7.67
10.59
12.16
13.88
16.05
18.36
20.59
21.80
23.59
21.27
8.00
21.27
17.20
77
18.90
Payout ratio%
16.03
15.29
16.08
15.46
17.74
18.60
18.35
20.00
17.23
16.29
11.55
18.35
16.76
47
3.602
Shares (diluted)B
2.944
2.981
2.984
3.186
3.064
3.130
2.914
2.605
2.816
2.726
3.662
(2.31%)
(0.04%)
12
8.92
Buyback yield%
14.33
15.80
13.38
15.35
16.01
17.13
16.27
16.25
14.07
11.60
15.60
16.25
15.57
40
1.142
D/E ratiox
1.658
1.651
1.833
1.968
1.921
1.975
2.317
2.500
2.642
3.031
1.610
2.500
1.972
28
51.12
Enterprise valueNT$B
47.73
46.24
47.47
42.97
40.85
37.29
37.50
36.87
35.87
37.51
25.74
(1.69%)
(2.77%)
20
49.50
LT debtNT$B
26.09
22.85
19.80
20.37
21.56
18.61
18.28
19.64
19.60
17.98
29.98
(3.57%)
(3.90%)
55
Cost of revenue
2.85%
1.02×
Operating expenses
2.52%
0.99×
Cash and investments
14.32%