0.793
RevenueNT$B
10.25
10.25
10.29
10.51
10.51
10.69
11.12
11.18
11.61
11.76
0.873
2.28%
1.57%
22
12.52
Revenue growth%
14.44
12.19
10.79
10.14
11.36
13.50
11.34
10.74
13.49
16.13
28.12
13.49
11.77
50
20.70
Gross margin%
4.00
4.08
3.79
3.24
4.41
1.62
4.52
7.41
5.06
5.76
20.11
5.06
4.24
10
2.03
Operating margin%
30.50
27.91
28.43
26.25
27.56
26.42
25.51
27.53
28.63
25.92
19.93
26.42
27.55
67
21.96
Net margin%
3.13
5.58
6.86
9.21
11.71
9.04
8.80
7.35
5.46
2.69
11.04
7.35
7.10
12
15.45
P/E ratio (avg)x
27.08
28.02
28.60
30.76
32.64
31.83
28.73
27.76
25.83
27.17
20.76
27.76
28.31
34
21.73
EV/EBITx
30.89
32.92
33.33
34.86
32.48
33.73
36.29
31.03
33.61
34.17
8.758
33.73
33.47
54
20.43
FCF yield (avg)%
8.03
8.42
10.75
11.22
12.47
11.55
12.92
11.36
10.66
10.69
9.16
11.36
10.98
56
4.46
FCF margin%
26.28
28.64
30.71
31.13
31.04
31.20
32.02
31.70
33.39
33.54
26.30
32.02
31.16
61
0.276
FCF / Net incomex
1.383
1.327
1.505
1.528
1.447
1.683
1.811
1.763
1.689
1.692
0.463
1.692
1.606
36
21.68
ROIC%
17.56
14.61
13.07
14.28
15.90
14.73
15.47
13.70
12.39
12.70
27.20
13.70
14.45
66
2.12
Return on equity%
7.69
7.12
9.50
8.64
6.56
6.46
7.51
9.12
7.35
6.75
4.90
7.35
7.43
69
14.51
Return on assets%
23.82
26.37
26.03
26.58
24.18
23.95
26.46
28.48
27.70
30.44
6.85
27.70
26.42
63
7.52
EPSNT$
17.47
18.54
21.27
21.55
21.04
23.45
24.41
25.23
26.67
26.04
8.18
4.36%
4.87%
—
19.37
EPS growth%
5.59
3.06
0.65
0.40
1.52
4.20
7.04
7.82
8.50
10.94
5.06
7.82
4.90
24
13.08
Bookvalue per shNT$
25.57
26.84
26.32
27.02
30.69
33.97
32.90
33.45
33.04
35.24
4.65
2.80%
4.73%
—
30.56
FCF per shareNT$
22.99
22.08
19.56
18.26
16.80
16.50
14.34
13.87
14.35
14.20
11.36
(3.30%)
(4.69%)
—
8.36
Dividend per shNT$
11.56
12.30
13.44
12.29
14.12
13.46
14.29
14.54
16.59
17.20
28.68
4.03%
4.60%
—
25.01
Div yield (avg)%
17.99
20.11
22.01
22.87
20.17
19.19
20.23
19.66
22.36
19.96
20.63
19.96
20.14
56
8.11
Payout ratio%
7.79
8.53
9.92
8.20
9.01
6.07
5.66
7.29
7.07
9.05
20.32
7.07
7.99
37
486.9
Shares (diluted)M
552.8
552.0
641.7
625.0
611.2
601.6
601.4
594.0
634.9
745.4
470.6
4.05%
2.85%
83
23.52
Buyback yield%
3.11
3.43
2.86
4.44
6.57
7.20
8.70
10.89
10.42
9.20
27.56
9.20
6.88
33
1.431
D/E ratiox
0.356
0.371
0.398
0.457
0.515
0.529
0.615
0.680
0.641
0.634
1.474
0.634
0.522
22
11.06
Enterprise valueNT$B
11.13
11.27
12.73
12.03
11.73
11.41
10.67
11.60
11.66
13.17
11.43
2.33%
1.05%
70
13.11
LT debtNT$B
8.008
8.732
8.724
8.301
8.724
8.950
10.54
12.26
12.08
13.38
5.467
8.93%
5.21%
68
Cost of revenue
1.54%
1.00×
Operating expenses
1.09%
0.95×
Goodwill & intangibles
15.85%