8.280
RevenueNT$B
7.478
7.633
7.674
7.693
7.725
7.927
8.098
8.054
7.892
7.760
8.573
0.09%
0.63%
45
9.63
Revenue growth%
0.40
0.44
0.40
0.40
1.81
0.48
2.49
3.85
0.86
0.40
3.26
0.86
0.46
64
17.78
Gross margin%
17.60
15.27
14.45
14.60
11.86
12.52
10.42
8.49
8.73
10.66
6.58
10.42
12.19
9
22.71
Operating margin%
25.33
26.79
24.12
25.64
26.03
27.16
28.76
28.78
31.53
30.19
24.40
28.78
26.97
71
8.66
Net margin%
25.19
23.05
24.65
22.17
21.45
20.22
20.54
17.75
16.37
16.94
20.97
17.75
21.00
13
33.28
P/E ratio (avg)x
9.505
10.92
11.65
11.45
11.37
11.13
10.90
11.14
12.66
11.73
32.83
11.14
11.26
33
6.084
EV/EBITx
15.57
14.62
15.11
16.44
15.90
13.73
14.27
12.41
10.87
10.82
18.79
12.41
14.44
47
4.38
FCF yield (avg)%
2.73
1.77
1.02
3.70
5.92
8.09
6.22
9.08
7.99
5.67
26.14
7.99
5.80
51
18.50
FCF margin%
15.77
13.53
14.84
12.22
11.58
10.90
12.71
10.76
11.79
14.21
21.69
11.79
12.47
76
1.461
FCF / Net incomex
2.523
2.569
2.940
3.449
3.387
3.766
4.169
4.967
5.700
6.797
0.434
4.967
3.608
80
28.56
ROIC%
2.22
5.17
3.03
5.23
2.63
0.40
2.43
4.80
6.90
6.40
19.76
4.80
3.91
52
9.38
Return on equity%
13.95
11.42
9.59
8.09
11.07
11.47
12.23
11.46
9.03
7.91
24.72
11.46
11.24
82
19.01
Return on assets%
10.67
11.59
12.88
13.47
14.46
11.48
8.95
8.21
6.34
9.13
4.00
8.95
11.08
19
7.43
EPSNT$
21.78
22.12
24.04
22.65
22.48
20.20
22.03
23.94
20.97
19.37
8.16
(2.93%)
(2.05%)
—
27.25
EPS growth%
17.11
19.94
21.80
24.57
27.43
29.67
29.28
30.61
30.55
31.59
18.09
30.55
28.35
52
8.99
Bookvalue per shNT$
7.25
7.54
7.52
7.91
7.35
7.92
8.87
9.03
9.62
9.56
12.69
5.39%
3.96%
—
25.16
FCF per shareNT$
28.60
28.55
32.33
32.64
32.05
29.92
29.99
29.41
29.39
27.46
29.26
(3.04%)
0.39%
—
22.92
Dividend per shNT$
17.57
19.76
22.55
26.85
27.79
31.81
34.92
36.55
41.81
45.65
15.89
10.43%
11.92%
—
8.73
Div yield (avg)%
8.63
6.64
3.73
6.49
8.31
10.20
10.29
8.11
7.30
8.10
12.79
8.11
8.10
47
8.16
Payout ratio%
22.81
24.12
25.30
22.55
24.14
24.65
27.65
28.32
26.87
28.58
2.35
27.65
24.97
71
112.0
Shares (diluted)M
86.10
86.76
79.78
70.60
65.04
55.43
57.73
54.41
46.33
41.51
112.1
(8.59%)
(8.18%)
47
3.72
Buyback yield%
16.82
18.57
16.04
17.40
20.15
19.37
17.14
18.88
20.83
21.34
13.08
19.37
18.73
66
0.555
D/E ratiox
0.628
0.654
0.714
0.754
0.894
0.991
1.074
1.209
1.381
1.505
0.665
1.209
0.942
31
4.294
Enterprise valueNT$B
1.486
1.576
1.631
1.847
2.060
2.322
2.511
2.747
2.594
2.912
7.272
7.17%
7.89%
84
6.336
LT debtNT$B
10.10
9.768
10.83
11.19
11.72
12.74
12.10
13.65
15.36
16.58
1.715
7.18%
6.09%
85
Cost of revenue
0.43%
0.98×
Operating expenses
0.94%
1.03×
Goodwill & intangibles
14.14%