0.880
RevenueNT$B
2.645
2.636
2.646
2.675
2.660
2.654
2.616
2.621
2.626
2.618
0.900
(0.32%)
0.11%
60
18.09
Revenue growth%
8.02
10.35
9.92
7.14
9.60
9.14
11.79
10.67
9.15
7.59
19.11
9.15
9.38
26
7.22
Gross margin%
18.10
20.12
22.44
23.55
24.37
21.84
21.93
20.60
21.97
19.19
17.94
21.84
21.89
38
10.28
Operating margin%
20.98
19.05
19.06
18.87
16.36
16.61
15.61
18.53
19.10
21.01
13.23
18.53
18.96
69
9.02
Net margin%
21.11
19.33
22.29
22.58
21.01
20.70
23.48
21.99
19.58
17.62
25.73
20.70
21.06
37
22.42
P/E ratio (avg)x
14.47
14.46
16.84
18.33
19.57
21.94
23.83
27.05
30.17
30.82
36.67
27.05
20.75
30
34.95
EV/EBITx
35.12
33.31
38.30
42.92
45.82
53.31
50.34
50.86
49.45
54.91
7.268
50.86
47.63
22
24.43
FCF yield (avg)%
22.70
22.36
20.17
18.91
18.01
20.44
19.14
17.91
17.93
17.64
11.73
17.93
19.03
8
28.67
FCF margin%
22.97
21.43
19.05
18.99
21.13
23.82
24.35
26.65
24.29
21.65
5.17
24.29
22.31
95
1.683
FCF / Net incomex
1.491
1.444
1.332
1.286
1.192
1.337
1.298
1.318
1.345
1.308
1.785
1.318
1.325
91
15.39
ROIC%
31.93
31.73
29.16
29.55
31.52
31.00
29.97
30.23
29.15
32.09
21.82
30.23
30.62
24
8.92
Return on equity%
10.66
9.55
10.85
8.13
8.37
6.61
7.58
7.78
7.50
6.17
2.94
7.50
7.96
52
29.40
Return on assets%
20.05
21.91
19.96
18.37
18.99
19.38
17.36
17.00
14.43
15.10
2.21
17.00
18.68
78
2.25
EPSNT$
1.31
1.50
1.61
1.75
1.89
1.79
2.07
2.18
2.09
2.25
2.37
3.55%
5.34%
—
18.63
EPS growth%
4.99
5.70
2.99
0.58
3.44
5.20
7.84
10.10
10.45
7.61
21.60
7.84
5.45
67
0.84
Bookvalue per shNT$
0.71
0.72
0.79
0.69
0.72
0.62
0.57
0.50
0.47
0.51
1.64
(6.60%)
(2.78%)
—
0.98
FCF per shareNT$
0.68
0.61
0.64
0.67
0.69
0.69
0.59
0.56
0.49
0.43
1.61
(9.16%)
(3.79%)
—
0.42
Dividend per shNT$
1.41
1.48
1.30
1.31
1.14
1.03
0.95
0.89
0.93
0.88
1.56
(5.01%)
(3.87%)
—
12.47
Div yield (avg)%
12.96
14.58
13.55
12.58
14.65
15.68
14.70
15.04
14.11
12.84
10.23
14.70
14.35
63
28.24
Payout ratio%
4.67
1.94
0.40
2.51
5.30
8.23
8.83
6.86
5.44
3.13
17.60
6.86
4.99
84
850.6
Shares (diluted)M
774.2
689.0
602.7
521.1
458.4
474.1
485.9
422.7
433.8
386.8
861.4
(3.34%)
(6.19%)
23
19.85
Buyback yield%
32.73
30.29
29.49
31.46
33.77
35.84
33.83
34.36
33.06
34.89
12.54
34.36
33.42
34
0.694
D/E ratiox
1.730
1.790
1.763
1.826
1.773
1.943
2.230
2.170
2.459
2.312
1.140
2.230
1.884
72
1.333
Enterprise valueNT$B
1.497
1.482
1.567
1.819
1.896
2.085
2.406
2.460
2.417
2.444
2.412
5.21%
5.79%
40
0.674
LT debtNT$B
2.870
2.977
2.810
2.976
2.752
2.507
2.456
2.736
2.949
2.768
0.239
0.12%
(1.35%)
60
Cost of revenue
(0.01%)
0.99×
Operating expenses
0.94%
1.09×
Property and equipment
19.27%
Goodwill & intangibles
18.20%