3.857
RevenueNT$B
2.964
3.013
3.067
3.014
3.001
3.007
3.050
3.014
3.039
3.034
4.278
0.22%
0.38%
53
12.48
Revenue growth%
5.86
7.01
6.87
7.56
5.58
6.48
8.24
7.60
10.29
8.34
26.73
8.24
7.28
77
4.03
Gross margin%
7.13
8.15
6.09
6.89
7.26
4.63
5.92
5.95
8.82
7.30
7.31
5.95
7.01
70
7.18
Operating margin%
0.40
2.83
3.35
5.71
6.04
6.64
3.94
3.45
4.97
2.57
2.01
3.94
3.70
9
14.69
Net margin%
4.74
3.58
4.48
2.75
4.41
2.53
2.94
0.40
0.40
1.88
19.17
1.88
2.84
62
9.482
P/E ratio (avg)x
23.90
24.26
29.01
28.31
33.59
34.51
38.87
41.64
49.39
51.50
22.08
41.64
34.05
86
11.55
EV/EBITx
17.56
18.70
20.66
19.41
19.13
19.11
18.50
20.25
21.95
21.52
7.891
20.25
19.27
52
2.66
FCF yield (avg)%
4.50
3.97
4.61
4.69
5.26
6.55
3.92
4.57
4.18
2.43
16.62
4.18
4.54
31
16.02
FCF margin%
6.56
6.47
6.94
9.45
9.43
12.17
10.64
8.80
7.32
8.94
11.27
8.94
8.87
74
1.246
FCF / Net incomex
1.779
1.503
1.452
1.557
1.491
1.283
1.198
1.198
1.017
0.890
0.688
1.198
1.367
35
12.26
ROIC%
22.30
21.75
21.61
23.67
25.08
25.15
24.24
24.67
24.89
26.72
24.90
24.89
24.45
78
17.74
Return on equity%
22.84
23.74
24.56
24.71
23.51
21.84
22.21
24.63
25.42
23.78
12.00
23.78
23.76
20
9.61
Return on assets%
13.71
16.38
14.04
13.01
13.93
15.88
14.37
12.57
13.94
13.74
14.09
13.94
13.93
61
24.75
EPSNT$
27.60
30.82
35.64
34.86
38.01
43.95
42.52
48.12
46.99
50.89
25.55
6.01%
7.53%
—
12.37
EPS growth%
12.39
10.29
11.17
8.50
6.75
7.21
6.83
4.42
1.70
2.96
6.51
4.42
7.02
33
36.52
Bookvalue per shNT$
10.61
9.65
8.78
7.59
7.14
6.83
5.97
5.80
6.19
6.26
23.31
(2.59%)
(5.55%)
—
37.04
FCF per shareNT$
15.07
17.51
17.54
20.15
20.60
21.54
21.09
23.40
26.69
27.27
22.25
5.77%
6.76%
—
15.76
Dividend per shNT$
19.00
17.24
18.12
19.24
20.63
23.14
24.27
25.58
26.44
27.42
16.57
5.86%
4.72%
—
3.10
Div yield (avg)%
22.37
22.72
24.71
27.27
25.75
26.06
27.08
24.29
22.88
21.41
25.90
24.29
24.50
72
12.52
Payout ratio%
19.32
20.51
21.82
20.58
18.44
20.24
19.47
22.06
20.80
20.76
4.23
20.76
20.55
37
128.9
Shares (diluted)M
186.5
185.9
184.1
195.9
225.5
221.5
225.4
217.6
231.7
243.6
130.8
1.55%
3.40%
25
10.04
Buyback yield%
29.03
31.30
29.17
27.36
26.61
27.40
26.13
24.41
24.11
24.91
25.95
24.91
26.98
71
0.396
D/E ratiox
0.650
0.655
0.744
0.823
0.848
0.984
1.128
1.124
1.216
1.366
1.131
1.128
0.916
72
3.605
Enterprise valueNT$B
1.251
1.377
1.519
1.513
1.455
1.621
1.576
1.668
1.610
1.622
0.896
2.19%
2.49%
30
3.075
LT debtNT$B
1.535
1.590
1.553
1.676
1.619
1.927
2.216
2.263
2.238
2.326
2.888
7.51%
5.47%
93
Cost of revenue
0.43%
1.01×
Operating expenses
(0.31%)
0.93×
Goodwill & intangibles
17.43%