43.33
RevenueNT$B
46.14
47.22
46.92
48.07
49.99
50.08
50.16
51.27
52.57
52.21
45.70
0.87%
1.33%
8
29.15
Revenue growth%
20.48
21.97
22.71
23.01
20.34
19.05
16.92
16.62
16.83
19.27
6.81
16.92
19.81
46
10.63
Gross margin%
19.02
20.85
17.99
18.58
15.59
17.65
15.88
17.76
20.55
22.01
5.02
17.76
18.29
75
10.75
Operating margin%
22.21
19.96
22.89
23.95
21.54
24.31
21.68
19.71
21.75
19.74
16.86
21.68
21.71
18
25.84
Net margin%
12.16
13.73
12.73
13.94
11.85
14.28
15.58
14.18
11.32
8.83
25.51
14.18
13.23
61
23.40
P/E ratio (avg)x
20.64
21.42
22.11
23.92
23.10
25.98
29.88
30.81
36.42
39.00
16.31
30.81
24.95
95
37.68
EV/EBITx
25.72
26.68
25.66
27.20
27.51
31.39
35.79
35.18
34.17
38.81
7.156
35.18
29.45
24
7.15
FCF yield (avg)%
7.29
6.27
8.73
6.21
5.90
4.23
6.48
3.89
1.66
1.19
5.90
3.89
6.06
15
15.89
FCF margin%
23.35
25.97
26.08
24.69
24.03
23.49
25.95
26.34
28.30
27.26
25.39
26.34
25.96
39
1.529
FCF / Net incomex
0.262
0.283
0.246
0.245
0.236
0.201
0.181
0.182
0.191
0.204
1.108
0.191
0.220
82
27.69
ROIC%
18.40
20.55
19.93
22.43
24.39
23.34
22.57
24.51
24.96
27.16
26.83
24.51
22.96
80
14.16
Return on equity%
18.11
19.94
22.76
23.19
25.05
25.51
23.58
25.16
23.35
21.63
24.74
23.58
23.27
50
6.74
Return on assets%
0.77
0.40
0.40
0.40
0.40
1.71
0.40
2.27
2.54
5.28
8.90
2.27
0.58
64
216.57
EPSNT$
370.58
377.44
376.64
366.32
376.87
327.55
293.33
311.03
299.69
286.71
231.92
(5.32%)
(3.69%)
—
2.21
EPS growth%
3.11
4.51
2.15
4.64
7.62
6.23
4.48
4.04
6.51
5.53
18.13
5.53
4.58
46
492.95
Bookvalue per shNT$
578.53
664.25
670.84
731.99
755.72
887.11
1,073
1,054
1,196
1,374
498.56
12.69%
10.74%
—
109.05
FCF per shareNT$
633.34
627.03
706.28
692.49
686.22
728.43
700.21
741.79
882.75
1,004
240.78
7.91%
4.71%
—
274.59
Dividend per shNT$
458.89
450.82
479.47
455.56
529.95
521.78
505.02
558.65
519.95
573.68
220.72
1.60%
2.82%
—
18.20
Div yield (avg)%
27.09
27.52
27.41
25.01
23.23
22.29
20.44
18.02
20.80
22.12
6.68
20.80
22.76
42
20.82
Payout ratio%
14.94
13.22
14.74
12.90
11.99
10.07
10.28
7.49
5.33
7.17
5.52
7.49
11.14
91
86.37
Shares (diluted)M
85.58
78.37
77.50
78.06
81.75
90.57
94.65
106.4
120.6
135.1
85.42
10.56%
5.64%
91
14.89
Buyback yield%
9.55
10.42
8.20
9.57
9.00
9.97
10.65
9.23
10.79
12.86
5.27
10.65
9.77
60
1.468
D/E ratiox
1.150
1.076
1.111
1.010
1.097
0.980
1.017
1.013
0.962
1.014
1.753
1.013
1.015
17
39.82
Enterprise valueNT$B
68.27
77.51
80.80
76.27
87.16
85.67
81.17
89.07
85.13
90.92
34.86
0.85%
3.05%
44
10.30
LT debtNT$B
31.16
34.66
40.21
44.13
48.44
52.33
52.39
61.30
67.41
69.32
45.38
7.43%
9.66%
28
Cost of revenue
1.63%
1.03×
Operating expenses
0.59%
0.93×
Goodwill & intangibles
16.37%