24.45
RevenueNT$B
21.33
22.47
24.04
25.58
26.87
29.40
32.12
34.59
36.89
39.20
25.15
7.84%
7.14%
79
8.19
Revenue growth%
17.89
20.36
22.71
21.68
23.70
25.11
22.60
24.19
23.55
26.39
4.76
24.19
23.13
90
17.70
Gross margin%
29.67
31.10
33.38
35.85
37.74
35.99
34.47
33.76
32.42
32.49
27.26
33.76
33.57
62
11.25
Operating margin%
14.49
15.24
17.30
16.39
18.65
16.77
17.50
15.47
17.20
17.37
16.19
17.20
16.98
91
6.25
Net margin%
17.53
17.01
14.81
15.28
15.04
14.94
17.37
15.69
18.36
17.94
20.45
17.37
16.35
74
6.108
P/E ratio (avg)x
20.15
19.22
18.16
18.77
20.03
21.74
21.86
21.82
19.35
21.06
18.05
21.74
20.09
51
15.76
EV/EBITx
41.07
37.55
39.02
37.04
35.85
33.15
35.23
33.01
35.77
37.12
12.75
35.23
36.45
38
16.12
FCF yield (avg)%
18.61
19.91
20.91
20.95
23.44
25.99
24.59
22.90
23.05
23.01
20.04
23.05
22.96
29
19.64
FCF margin%
14.98
17.54
16.29
15.29
16.83
16.15
13.37
14.01
13.45
15.98
23.70
14.01
15.63
12
1.759
FCF / Net incomex
2.353
2.740
3.005
3.295
3.401
3.233
3.035
3.126
3.148
3.258
0.303
3.148
3.137
37
28.73
ROIC%
20.82
20.32
23.19
22.35
25.18
24.05
23.46
23.78
25.68
27.94
6.48
24.05
23.62
73
15.02
Return on equity%
26.82
26.56
26.08
23.98
22.99
23.35
25.09
25.90
27.85
29.80
24.36
25.90
25.99
69
14.51
Return on assets%
17.26
20.20
22.16
21.08
21.93
19.21
21.27
18.90
17.05
14.31
22.07
18.90
19.70
54
32.49
EPSNT$
71.94
71.43
77.73
74.48
82.70
90.07
97.96
109.96
105.75
97.38
36.15
3.32%
3.87%
—
25.10
EPS growth%
21.20
24.14
21.21
18.69
18.42
19.40
19.77
21.61
21.60
23.32
8.52
21.60
21.20
71
59.75
Bookvalue per shNT$
35.60
39.66
42.51
46.86
44.86
48.23
55.43
53.84
54.33
54.09
39.88
3.82%
5.03%
—
47.80
FCF per shareNT$
146.65
169.22
177.66
194.16
181.54
187.88
178.70
206.53
199.88
210.63
62.26
3.02%
4.98%
—
71.00
Dividend per shNT$
103.17
100.01
103.44
116.13
117.82
121.86
120.03
131.08
129.98
133.48
20.13
2.53%
3.68%
—
15.34
Div yield (avg)%
11.54
8.72
7.78
10.30
8.88
10.65
10.84
13.32
11.18
13.12
11.56
11.18
10.74
7
11.90
Payout ratio%
24.53
21.69
19.44
20.76
18.57
18.66
21.46
24.01
21.91
20.50
4.39
21.46
21.11
56
68.71
Shares (diluted)M
89.44
85.48
80.15
82.13
88.47
96.40
102.5
95.25
99.96
105.0
68.79
3.48%
2.11%
80
14.18
Buyback yield%
31.38
31.82
30.76
28.99
28.22
29.48
27.85
25.66
24.21
22.51
2.32
25.66
28.60
13
1.509
D/E ratiox
1.681
1.735
1.655
1.733
1.706
1.577
1.790
1.792
1.691
1.716
0.889
1.716
1.711
71
21.12
Enterprise valueNT$B
32.09
37.80
44.08
49.11
49.48
51.63
60.49
64.05
65.08
77.78
7.671
9.47%
9.47%
13
10.40
LT debtNT$B
22.03
22.42
23.36
24.99
28.61
30.06
31.23
29.36
29.03
28.53
25.74
(0.06%)
2.02%
88
Cost of revenue
7.11%
1.00×
Operating expenses
8.12%
1.10×
Property and equipment
19.05%
Goodwill & intangibles
16.26%
Spread over hurdle
76.70%