4.305
RevenueNT$B
8.493
8.713
8.975
9.282
9.713
10.05
10.40
10.47
10.46
10.61
4.529
1.79%
2.68%
46
13.45
Revenue growth%
20.67
18.96
18.24
17.08
15.37
13.15
14.09
15.78
17.56
16.64
14.66
15.78
16.86
10
20.90
Gross margin%
29.47
29.98
29.17
29.27
32.10
34.82
33.82
34.39
37.16
34.44
28.19
34.44
32.96
76
28.02
Operating margin%
24.56
24.31
22.55
21.09
23.36
20.78
22.92
22.27
24.53
23.47
17.48
22.92
23.14
8
15.59
Net margin%
11.52
13.12
15.34
16.59
16.79
19.30
21.42
19.13
17.97
19.14
5.12
19.14
17.38
29
37.26
P/E ratio (avg)x
42.13
47.62
54.21
64.00
61.45
69.49
70.80
71.12
76.66
76.37
8.815
71.12
66.74
18
10.11
EV/EBITx
15.62
14.78
13.26
13.65
14.96
13.79
13.89
13.48
13.50
12.07
28.03
13.50
13.72
10
27.70
FCF yield (avg)%
24.62
22.55
21.84
19.73
22.40
21.56
21.58
24.37
21.97
23.28
23.40
21.97
22.19
65
15.64
FCF margin%
7.19
7.28
9.35
10.93
9.74
12.05
9.76
11.03
13.01
13.56
19.22
12.05
10.35
44
0.969
FCF / Net incomex
0.597
0.628
0.591
0.549
0.631
0.685
0.758
0.828
0.798
0.783
1.014
0.783
0.658
83
27.42
ROIC%
13.14
11.19
8.19
6.57
5.89
3.72
1.57
3.60
5.37
2.52
20.88
3.60
5.63
67
9.80
Return on equity%
16.18
17.94
17.40
18.25
20.51
19.00
21.04
21.56
21.80
19.76
9.60
21.04
19.38
10
5.97
Return on assets%
0.40
2.52
5.49
3.69
3.15
3.36
6.20
5.75
3.97
3.07
20.31
3.97
3.53
71
7.79
EPSNT$
3.90
3.70
3.30
3.29
3.20
3.06
2.71
2.82
2.73
2.92
8.41
(1.78%)
(3.59%)
—
24.57
EPS growth%
2.31
3.34
0.94
1.93
0.83
0.40
2.55
3.38
4.56
6.31
19.24
3.38
2.43
88
4.10
Bookvalue per shNT$
14.73
14.18
16.28
16.70
19.67
21.19
22.07
23.98
26.83
30.79
19.10
9.38%
7.30%
—
10.98
FCF per shareNT$
14.36
14.00
15.23
15.78
16.97
17.04
17.33
20.09
22.41
20.92
18.64
4.28%
3.32%
—
10.88
Dividend per shNT$
15.84
15.87
14.32
13.83
15.43
16.65
15.34
16.99
17.96
19.16
18.53
4.43%
2.13%
—
19.74
Div yield (avg)%
4.36
2.23
0.40
0.40
0.58
3.10
2.15
0.40
1.22
2.34
11.80
2.15
1.69
95
10.80
Payout ratio%
24.82
24.75
22.81
25.44
26.31
26.18
26.18
27.90
24.93
24.89
15.29
26.18
25.19
30
81.86
Shares (diluted)M
61.86
60.21
59.39
50.59
47.58
42.12
37.84
34.28
36.96
39.29
80.62
(3.76%)
(3.82%)
69
22.76
Buyback yield%
26.35
24.50
26.51
26.50
24.75
21.88
22.37
20.32
18.00
18.54
27.22
20.32
23.43
78
0.435
D/E ratiox
0.737
0.781
0.797
0.757
0.755
0.764
0.705
0.767
0.791
0.848
0.705
0.767
0.766
75
2.470
Enterprise valueNT$B
2.825
2.898
2.947
2.865
3.011
2.849
2.688
2.945
3.314
3.174
7.284
1.06%
1.66%
37
6.932
LT debtNT$B
8.234
8.982
9.443
9.608
9.938
10.18
9.561
8.992
9.918
9.622
0.521
(0.64%)
0.76%
39
Cost of revenue
3.00%
1.03×
Operating expenses
2.45%
0.98×
Goodwill & intangibles
20.32%