14.73
RevenueNT$B
23.53
23.41
22.99
23.18
23.65
23.63
23.34
23.27
22.96
22.76
16.40
(0.76%)
(0.32%)
54
6.33
Revenue growth%
2.33
2.76
2.39
1.94
4.12
6.98
7.00
4.68
1.84
2.89
18.40
4.68
2.83
63
8.71
Gross margin%
6.52
6.85
6.24
7.49
8.99
7.95
9.77
7.17
4.66
4.03
12.77
7.17
7.01
78
23.73
Operating margin%
8.57
8.13
10.65
13.07
16.06
13.95
15.87
16.66
14.80
16.22
2.87
15.87
14.37
15
21.37
Net margin%
26.47
25.28
25.88
23.63
22.81
23.73
22.14
24.76
25.31
27.29
16.88
24.76
25.02
91
35.75
P/E ratio (avg)x
18.21
16.80
17.23
19.20
21.37
21.83
21.24
21.81
22.03
21.61
18.40
21.81
21.31
83
19.04
EV/EBITx
15.74
18.51
20.90
23.48
22.86
23.83
24.92
27.27
29.35
29.55
21.15
27.27
23.66
35
22.68
FCF yield (avg)%
6.03
4.96
6.28
3.46
0.98
0.69
0.40
2.63
1.11
2.01
15.74
1.11
2.32
6
4.04
FCF margin%
12.87
12.94
10.00
8.25
5.55
5.53
6.87
4.05
4.63
5.23
24.06
5.23
6.21
31
0.863
FCF / Net incomex
0.899
0.861
0.867
0.847
0.738
0.672
0.622
0.639
0.571
0.620
0.192
0.622
0.705
73
12.55
ROIC%
0.40
0.49
2.22
2.91
3.50
1.26
0.40
0.40
1.68
1.28
9.44
1.26
1.27
29
5.57
Return on equity%
6.10
6.54
7.62
4.84
2.22
3.66
3.25
4.90
3.20
1.44
9.95
3.25
4.25
6
14.85
Return on assets%
35.79
33.94
33.39
33.19
31.48
29.48
28.77
26.24
28.74
29.74
20.07
28.77
30.61
53
3.21
EPSNT$
2.65
2.59
2.90
2.85
2.60
2.85
2.85
3.08
3.02
3.35
3.52
5.20%
1.57%
—
24.83
EPS growth%
8.30
7.50
6.57
5.18
2.29
2.29
0.98
0.77
0.40
0.40
8.62
0.77
2.29
76
3.32
Bookvalue per shNT$
3.54
3.64
3.73
3.67
3.56
3.50
4.01
4.72
4.98
5.85
2.54
10.44%
6.39%
—
2.95
FCF per shareNT$
2.71
2.91
2.72
2.56
2.27
1.99
1.86
2.00
1.73
1.69
0.83
(5.73%)
(4.79%)
—
3.45
Dividend per shNT$
2.67
2.71
2.68
3.03
3.40
3.89
4.34
4.88
4.73
5.42
2.16
9.80%
8.42%
—
10.37
Div yield (avg)%
28.77
29.06
27.38
27.07
26.19
28.97
31.08
33.58
30.92
30.80
8.42
30.92
29.02
76
12.60
Payout ratio%
28.41
29.18
30.35
28.24
25.53
26.74
29.28
26.34
27.49
27.25
12.05
27.25
27.87
82
6.173
Shares (diluted)B
5.495
5.573
4.836
4.194
4.134
4.278
4.071
4.362
3.677
3.100
5.964
(5.60%)
(6.46%)
57
14.08
Buyback yield%
18.61
19.51
21.63
19.72
22.53
23.62
25.49
26.39
28.96
26.48
13.80
26.39
23.08
91
0.352
D/E ratiox
0.531
0.487
0.500
0.496
0.498
0.489
0.545
0.539
0.559
0.619
1.125
0.545
0.515
43
10.26
Enterprise valueNT$B
4.562
4.482
4.067
3.910
4.013
4.387
3.945
4.342
4.352
4.139
22.27
0.62%
(0.47%)
28
15.37
LT debtNT$B
26.48
26.64
26.85
26.63
30.92
30.66
32.58
36.67
35.82
36.07
18.65
3.13%
4.52%
22
Cost of revenue
(0.19%)
1.01×
Operating expenses
(0.39%)
0.99×
Goodwill & intangibles
17.79%
Spread over hurdle
18.80%