1.578
RevenueNT$B
2.637
2.622
2.662
2.712
2.703
2.713
2.703
2.730
2.819
2.824
1.663
0.88%
0.68%
64
20.59
Revenue growth%
1.21
3.46
4.01
5.63
6.95
9.91
11.32
10.62
8.58
6.87
28.27
9.91
6.91
76
5.39
Gross margin%
5.34
8.14
7.74
9.42
8.90
10.25
8.52
6.98
8.21
9.34
13.23
8.52
8.37
82
25.00
Operating margin%
12.93
15.27
15.54
17.49
18.85
19.39
20.61
19.55
19.20
18.65
25.92
19.39
18.75
70
24.19
Net margin%
16.12
15.76
18.39
17.73
18.20
17.37
15.70
18.67
19.33
20.50
13.25
18.67
17.96
9
13.71
P/E ratio (avg)x
31.94
30.79
32.56
33.48
34.99
39.97
45.40
45.15
48.23
49.07
24.90
45.40
37.48
60
12.67
EV/EBITx
46.54
48.18
45.83
52.84
60.71
63.58
63.71
65.97
72.14
83.01
6.296
65.97
62.15
79
10.50
FCF yield (avg)%
14.91
17.58
19.00
19.49
20.26
19.39
22.25
22.54
20.16
21.64
19.84
21.64
19.82
13
29.71
FCF margin%
10.44
13.11
11.55
14.45
15.89
14.15
15.17
13.48
11.37
12.10
20.13
13.48
13.30
26
1.464
FCF / Net incomex
1.620
1.642
1.903
1.887
1.848
2.078
1.946
1.865
1.900
2.121
1.433
1.946
1.893
41
8.39
ROIC%
16.23
17.15
15.74
14.39
14.02
13.81
16.31
18.12
17.76
15.16
8.81
16.31
15.99
48
5.60
Return on equity%
24.72
26.19
24.15
21.85
20.32
22.39
20.50
17.54
19.51
18.78
28.44
19.51
21.18
68
17.79
Return on assets%
16.12
16.33
13.67
11.02
10.34
10.31
8.91
8.47
7.39
7.96
5.53
8.47
10.32
36
10.67
EPSNT$
10.79
9.72
10.24
9.46
8.97
8.59
8.70
7.46
6.86
5.96
11.46
(7.83%)
(6.61%)
—
21.75
EPS growth%
11.86
10.16
7.65
5.42
7.63
9.56
11.47
10.88
13.57
14.78
21.01
11.47
10.52
86
7.94
Bookvalue per shNT$
9.79
10.08
9.58
9.36
10.44
9.62
8.76
8.06
7.69
6.81
3.95
(8.21%)
(3.20%)
—
6.02
FCF per shareNT$
11.59
11.76
12.55
11.98
10.84
10.28
11.27
12.23
12.00
12.82
12.41
3.40%
1.45%
—
8.13
Dividend per shNT$
11.82
11.79
13.96
14.13
15.70
15.74
16.27
15.82
17.00
18.06
9.77
2.84%
5.72%
—
27.42
Div yield (avg)%
3.25
0.40
1.62
1.36
0.40
0.40
2.80
0.90
0.40
0.40
25.66
0.40
0.65
69
18.11
Payout ratio%
10.11
13.00
10.48
8.67
7.97
9.54
7.52
4.56
4.32
5.94
22.24
5.94
8.32
64
92.93
Shares (diluted)M
89.11
86.93
95.16
89.42
82.43
88.20
77.95
77.72
75.98
73.89
91.92
(2.16%)
(2.63%)
21
29.06
Buyback yield%
8.46
8.87
9.26
8.81
7.80
7.19
8.01
7.64
10.10
10.77
3.24
8.01
8.64
78
0.853
D/E ratiox
1.576
1.607
1.503
1.570
1.495
1.698
1.917
1.875
1.865
1.845
0.743
1.865
1.653
9
2.268
Enterprise valueNT$B
0.935
0.886
0.997
0.910
0.841
0.860
0.884
0.959
1.011
1.066
2.333
4.86%
0.96%
77
0.378
LT debtNT$B
1.666
1.804
1.928
1.771
1.761
1.823
1.695
1.848
1.732
1.937
0.890
1.93%
0.66%
29
Cost of revenue
0.74%
1.01×
Operating expenses
0.01%
0.94×