10.62
RevenueNT$B
8.185
8.717
9.104
9.445
9.737
10.10
10.78
11.05
11.75
12.28
11.84
4.75%
4.79%
75
20.03
Revenue growth%
11.17
9.29
9.51
8.20
7.80
5.53
4.57
6.43
5.95
3.70
7.52
5.53
7.11
91
28.74
Gross margin%
13.26
12.93
13.71
15.17
17.12
16.09
14.97
13.95
14.46
16.64
23.63
14.97
14.72
14
8.93
Operating margin%
13.49
13.64
14.82
15.11
12.63
11.93
9.12
11.46
12.75
13.19
23.66
11.93
12.97
81
23.67
Net margin%
4.51
7.04
7.91
7.95
5.36
6.15
4.75
5.52
2.69
3.18
2.21
4.75
5.44
10
32.66
P/E ratio (avg)x
8.430
8.095
8.773
8.641
8.774
8.493
8.392
9.680
11.45
11.99
25.01
9.680
8.707
55
11.41
EV/EBITx
13.32
15.95
18.70
20.15
24.12
24.68
24.74
28.68
27.68
27.89
36.98
27.68
24.40
28
2.93
FCF yield (avg)%
20.99
20.55
18.76
19.61
18.27
19.55
17.95
20.59
21.32
21.51
23.75
20.59
20.08
75
10.61
FCF margin%
1.82
0.40
0.40
3.10
4.23
3.12
5.71
5.06
3.56
2.30
24.46
3.56
3.11
65
0.487
FCF / Net incomex
1.261
1.220
1.067
1.113
1.003
0.951
0.963
0.912
0.839
0.838
0.416
0.912
0.983
60
14.56
ROIC%
15.22
12.71
10.41
8.27
6.94
7.73
9.84
8.48
9.52
6.71
8.69
8.48
9.00
74
8.00
Return on equity%
28.44
30.06
28.58
25.98
23.31
25.52
25.48
26.17
29.04
27.93
18.54
26.17
27.05
27
24.59
Return on assets%
5.55
8.09
5.10
5.97
5.74
3.06
0.90
0.40
0.40
0.40
25.74
0.40
4.08
6
18.75
EPSNT$
17.47
17.14
18.28
21.55
22.30
25.72
24.33
26.37
30.18
31.71
20.54
7.29%
6.41%
—
16.37
EPS growth%
14.84
17.69
15.14
12.87
11.96
12.50
11.60
14.01
17.00
17.18
25.90
14.01
14.42
58
12.42
Bookvalue per shNT$
19.86
18.36
19.47
19.44
17.86
15.88
17.67
18.84
18.61
17.55
17.52
(0.34%)
(0.56%)
—
23.29
FCF per shareNT$
22.23
25.40
25.01
24.49
24.29
24.43
27.11
29.66
32.13
30.86
4.59
4.91%
4.80%
—
8.74
Dividend per shNT$
4.96
4.83
5.47
6.01
6.40
7.04
6.97
6.32
7.08
7.99
17.28
4.55%
4.41%
—
25.00
Div yield (avg)%
16.11
15.46
13.26
14.54
14.09
14.61
16.33
18.76
21.29
21.91
13.06
18.76
15.78
16
23.14
Payout ratio%
23.68
24.76
25.12
26.63
24.76
25.69
25.60
26.79
29.01
31.39
2.76
26.79
25.64
58
271.0
Shares (diluted)M
298.6
321.6
315.0
331.2
368.8
392.3
388.0
373.0
359.4
360.1
259.0
(0.48%)
2.92%
21
11.12
Buyback yield%
26.81
29.73
27.79
29.03
31.24
33.59
36.06
36.80
35.37
34.99
4.49
35.37
32.42
21
1.166
D/E ratiox
1.337
1.527
1.511
1.679
1.771
2.015
2.116
2.216
2.046
2.190
1.277
2.116
1.893
19
2.133
Enterprise valueNT$B
17.99
18.63
18.84
21.52
20.73
20.89
22.42
23.66
26.40
25.64
0.679
4.35%
3.94%
78
4.975
LT debtNT$B
8.094
7.229
7.154
7.575
7.345
6.557
6.573
6.336
5.998
6.117
0.531
(3.59%)
(3.19%)
19
Cost of revenue
4.81%
1.00×
Operating expenses
4.54%
0.98×
Cash and investments
15.51%