3.653
RevenueNT$B
5.165
5.476
5.937
6.177
6.684
7.061
7.410
7.782
8.238
8.619
3.848
5.22%
6.13%
38
3.88
Revenue growth%
12.05
11.23
9.69
8.03
7.39
4.64
7.06
8.48
10.25
10.84
3.23
8.48
9.08
78
8.41
Gross margin%
18.96
20.43
23.37
22.52
21.85
21.85
19.97
19.44
21.70
20.41
14.14
20.41
21.07
79
2.38
Operating margin%
0.40
2.61
0.40
1.83
0.74
1.50
0.40
1.95
4.18
1.28
6.73
1.50
1.39
19
7.89
Net margin%
3.38
3.01
1.76
4.63
3.38
4.57
6.08
7.89
6.92
6.98
20.17
6.92
4.60
49
14.88
P/E ratio (avg)x
27.47
30.28
32.81
29.08
28.48
28.39
25.23
25.09
25.40
26.72
25.09
25.40
27.93
34
16.04
EV/EBITx
40.17
47.60
53.28
56.03
65.93
69.22
73.23
71.28
72.38
86.19
37.14
72.38
67.58
53
26.23
FCF yield (avg)%
2.74
4.17
5.62
4.07
6.09
6.85
8.21
7.20
6.44
5.35
21.13
6.85
5.86
78
22.21
FCF margin%
21.90
22.41
22.88
25.43
24.95
26.23
26.74
26.37
25.29
23.10
5.13
26.23
25.12
25
1.382
FCF / Net incomex
1.624
1.681
1.674
1.902
2.137
2.108
2.068
1.983
2.090
2.222
1.370
2.090
2.025
34
3.36
ROIC%
25.33
25.81
24.56
27.15
27.86
25.98
25.12
26.59
29.18
31.36
20.19
26.59
26.29
81
27.99
Return on equity%
19.25
16.88
14.50
16.96
19.10
18.71
20.00
19.54
18.54
17.96
26.42
18.71
18.62
52
21.78
Return on assets%
6.62
5.40
4.01
6.52
7.04
6.73
6.19
7.80
10.02
7.57
25.90
7.57
6.68
68
1.88
EPSNT$
2.11
2.37
2.81
3.25
3.63
4.37
4.28
4.25
4.20
4.25
2.08
3.22%
8.47%
—
29.35
EPS growth%
27.97
27.22
25.95
28.28
26.69
27.49
28.11
25.74
22.88
20.67
21.03
25.74
26.96
20
1.16
Bookvalue per shNT$
3.00
3.46
3.44
3.72
4.34
4.94
5.31
5.59
5.92
6.55
2.54
8.56%
7.99%
—
0.83
FCF per shareNT$
4.43
5.01
5.36
5.27
5.09
4.89
5.01
5.88
6.56
6.69
1.66
5.59%
4.85%
—
1.25
Dividend per shNT$
4.97
4.89
4.51
4.69
4.54
4.26
3.95
4.00
4.17
4.53
2.58
(0.05%)
(1.23%)
—
10.39
Div yield (avg)%
8.27
6.35
3.69
2.29
1.24
0.73
0.40
2.01
3.43
0.82
6.00
0.82
2.15
28
8.54
Payout ratio%
7.00
4.24
5.90
3.34
3.45
3.18
0.84
2.86
0.91
1.77
29.24
1.77
3.26
27
1.443
Shares (diluted)B
1.688
1.528
1.360
1.316
1.268
1.144
1.148
1.239
1.240
1.151
1.416
(1.91%)
(3.17%)
60
27.23
Buyback yield%
25.42
24.47
23.39
24.60
26.25
25.95
26.32
26.47
25.92
25.58
7.35
25.95
25.75
53
0.394
D/E ratiox
2.333
2.728
3.134
3.382
3.713
3.954
4.645
5.382
6.417
6.954
0.988
5.382
3.833
55
2.337
Enterprise valueNT$B
2.840
2.771
2.653
2.618
2.473
2.618
2.402
2.090
2.102
1.856
3.754
(5.58%)
(3.69%)
57
4.540
LT debtNT$B
1.716
1.764
2.014
1.964
1.998
2.126
2.032
2.267
2.124
2.327
6.525
3.10%
2.93%
63
Cost of revenue
6.48%
1.03×
Operating expenses
5.24%
0.92×