2.405
RevenueNT$B
1.858
1.881
1.956
2.064
2.097
2.124
2.243
2.339
2.443
2.462
2.489
3.26%
2.99%
25
10.88
Revenue growth%
0.40
2.74
1.24
0.40
2.04
4.35
2.71
4.59
6.52
3.99
26.75
4.35
2.73
83
15.69
Gross margin%
9.46
7.41
6.31
8.40
8.07
10.26
11.75
11.38
8.57
10.44
24.63
10.44
9.01
81
5.56
Operating margin%
12.12
12.51
14.61
13.88
14.52
12.81
15.74
15.75
18.05
18.83
21.29
15.75
14.56
58
12.02
Net margin%
13.01
14.48
13.94
16.91
15.77
16.00
17.37
17.02
14.05
15.52
29.83
16.00
15.64
42
32.56
P/E ratio (avg)x
21.18
20.34
23.81
24.55
24.24
26.97
28.77
29.76
33.72
37.56
12.54
29.76
25.76
30
36.26
EV/EBITx
27.33
25.56
23.70
25.66
26.85
25.28
23.91
25.02
23.55
23.01
31.78
23.91
25.15
9
7.85
FCF yield (avg)%
4.92
4.08
2.79
4.16
4.94
4.01
6.10
3.49
6.05
5.59
21.23
5.59
4.54
34
10.21
FCF margin%
6.01
5.45
3.30
0.61
2.46
2.16
1.86
0.52
1.77
2.91
12.73
1.86
2.31
54
1.143
FCF / Net incomex
1.441
1.338
1.167
1.201
1.205
1.222
1.156
1.218
1.094
1.159
1.038
1.159
1.203
5
20.73
ROIC%
29.48
32.39
30.63
31.02
32.62
33.65
34.94
32.90
31.51
34.00
4.88
33.65
32.50
88
16.00
Return on equity%
20.19
20.17
19.42
17.10
17.04
18.66
20.25
23.23
22.03
21.16
23.85
21.16
20.18
71
10.99
Return on assets%
0.40
0.40
0.40
0.40
0.40
0.40
3.35
2.65
1.82
3.25
7.13
2.65
0.40
11
2.76
EPSNT$
5.67
5.52
6.34
6.06
6.49
6.01
5.53
6.19
6.34
6.32
2.96
(0.54%)
2.06%
—
20.14
EPS growth%
27.89
26.44
26.41
27.85
26.80
27.13
29.16
30.52
32.15
30.66
24.70
30.52
27.87
64
3.84
Bookvalue per shNT$
2.71
2.91
2.85
2.51
2.58
2.32
2.42
2.26
2.01
2.18
2.37
(3.35%)
(3.56%)
—
2.79
FCF per shareNT$
1.43
1.32
1.37
1.49
1.41
1.34
1.49
1.62
1.61
1.49
6.13
1.06%
1.39%
—
2.68
Dividend per shNT$
1.41
1.33
1.17
1.06
1.12
1.14
1.02
1.04
0.93
0.84
1.28
(5.57%)
(5.04%)
—
26.21
Div yield (avg)%
4.84
3.75
4.86
2.39
2.81
3.09
4.65
4.41
2.61
1.16
12.40
3.09
3.42
10
28.36
Payout ratio%
8.71
8.89
11.00
12.56
12.47
13.92
12.39
12.59
11.40
11.72
3.57
12.39
12.06
46
386.8
Shares (diluted)M
590.5
550.5
557.1
640.6
605.7
595.7
630.5
734.4
804.9
926.3
369.8
8.87%
5.66%
58
25.64
Buyback yield%
24.54
27.42
25.83
23.18
22.54
20.73
21.06
21.68
22.14
19.42
28.93
21.06
22.34
89
0.735
D/E ratiox
2.297
2.262
2.447
2.819
2.915
2.849
3.195
3.053
3.437
3.278
0.377
3.195
2.882
70
1.529
Enterprise valueNT$B
1.241
1.268
1.300
1.308
1.437
1.361
1.493
1.498
1.539
1.564
2.799
1.71%
1.36%
57
613.1
LT debtNT$M
351.0
356.1
373.8
368.0
327.1
295.2
287.9
307.5
296.4
313.2
713.6
(0.86%)
(0.40%)
77
Cost of revenue
2.78%
0.98×
Operating expenses
3.88%
1.09×
Goodwill & intangibles
14.20%