2.609
RevenueNT$B
26.60
27.09
26.75
27.14
27.46
28.29
28.25
27.93
27.40
27.02
2.917
(0.32%)
(0.02%)
77
8.69
Revenue growth%
18.18
21.07
20.46
17.78
17.22
18.59
17.97
19.97
18.50
15.85
9.93
18.50
18.34
34
20.36
Gross margin%
9.16
6.19
4.16
1.41
4.24
2.27
0.40
2.45
0.52
0.76
25.93
0.76
2.36
30
23.75
Operating margin%
9.25
6.72
4.51
7.29
6.42
3.68
3.08
2.52
0.40
1.61
6.35
2.52
4.10
8
22.41
Net margin%
1.05
3.00
4.32
3.24
0.53
0.68
1.04
0.40
2.87
3.07
9.98
1.04
1.96
6
26.03
P/E ratio (avg)x
31.67
33.86
35.58
35.38
42.31
50.56
60.10
69.00
73.15
78.15
35.13
69.00
46.43
21
11.11
EV/EBITx
45.68
45.76
42.99
47.68
52.62
56.39
55.22
55.10
54.97
56.82
17.03
55.22
53.80
74
15.15
FCF yield (avg)%
11.70
14.05
16.99
17.34
14.90
13.69
16.59
16.37
15.62
13.48
2.86
15.62
15.26
25
25.42
FCF margin%
13.36
10.92
10.90
10.85
11.35
11.60
8.80
8.24
9.96
12.05
16.79
9.96
10.91
50
1.180
FCF / Net incomex
0.462
0.439
0.466
0.424
0.383
0.420
0.422
0.404
0.430
0.440
1.449
0.422
0.427
83
14.21
ROIC%
29.42
31.72
33.27
34.28
35.06
35.89
35.68
36.35
36.29
38.14
5.21
36.29
35.37
68
25.20
Return on equity%
14.28
14.98
14.97
17.41
18.37
18.68
19.68
17.87
18.83
17.51
24.81
18.68
17.69
48
26.27
Return on assets%
1.97
1.29
0.40
2.21
0.40
2.48
3.97
4.80
4.28
1.70
9.76
3.97
2.09
32
9.35
EPSNT$
15.58
15.78
16.27
16.44
16.57
15.86
17.84
19.18
17.49
17.57
10.37
1.18%
0.63%
—
22.74
EPS growth%
13.68
11.70
13.22
10.85
11.47
9.69
9.90
9.43
11.23
12.32
25.79
9.90
11.35
60
26.99
Bookvalue per shNT$
39.47
43.57
43.54
44.77
44.83
50.51
53.49
62.27
69.17
81.76
24.53
12.77%
7.52%
—
23.36
FCF per shareNT$
27.37
25.49
24.40
26.84
25.76
23.71
23.71
24.85
23.44
21.37
22.91
(3.66%)
(2.95%)
—
17.57
Dividend per shNT$
3.83
4.06
3.93
3.82
3.90
3.35
3.50
3.15
3.37
2.97
7.62
(5.26%)
(4.04%)
—
12.58
Div yield (avg)%
23.22
23.06
24.62
23.49
26.48
25.81
25.49
22.74
21.23
21.93
26.28
22.74
23.36
48
8.82
Payout ratio%
3.76
3.25
1.59
3.42
4.01
6.04
3.81
3.14
2.49
0.66
14.70
3.14
3.33
92
286.2
Shares (diluted)M
283.6
294.6
289.0
301.0
346.4
390.0
378.5
393.2
373.0
396.7
274.6
2.75%
4.13%
77
3.99
Buyback yield%
6.78
4.67
6.59
4.55
5.07
4.30
5.11
2.78
0.40
0.40
11.44
2.78
4.61
8
0.940
D/E ratiox
1.244
1.409
1.581
1.560
1.690
1.935
2.029
2.025
2.343
2.471
0.792
2.029
1.813
93
20.84
Enterprise valueNT$B
30.54
32.93
34.15
34.85
35.67
42.01
43.48
41.99
47.25
56.49
2.290
9.63%
8.12%
39
24.38
LT debtNT$B
18.64
20.17
19.31
18.54
18.95
19.12
20.85
24.05
25.02
26.22
25.75
6.71%
4.31%
19
Cost of revenue
(0.08%)
0.99×
Operating expenses
(0.03%)
1.00×