769.2
RevenueNT$M
843.1
869.5
882.9
902.1
934.8
926.2
940.9
941.3
957.5
952.4
836.5
0.37%
1.45%
71
7.15
Revenue growth%
19.90
21.92
19.56
20.25
22.58
25.14
23.21
22.29
24.93
27.22
28.41
24.93
22.44
6
3.63
Gross margin%
13.41
15.80
13.45
15.51
13.84
11.75
13.76
15.16
12.94
13.70
3.20
13.70
13.73
18
9.55
Operating margin%
8.70
5.73
6.41
3.65
5.96
7.92
6.19
4.91
5.18
2.70
20.12
5.18
5.84
56
20.60
Net margin%
16.90
15.55
13.15
13.82
12.88
13.19
10.75
12.70
13.67
15.13
29.09
13.19
13.43
86
17.77
P/E ratio (avg)x
14.92
14.68
15.72
17.54
20.24
22.92
25.71
30.05
31.59
29.45
9.278
29.45
21.58
76
16.04
EV/EBITx
33.89
37.17
38.98
37.12
37.96
44.55
43.43
50.31
47.49
50.56
14.45
47.49
41.21
19
3.05
FCF yield (avg)%
17.27
15.73
13.33
12.93
15.08
14.54
15.14
14.82
16.21
17.94
23.65
15.14
15.11
31
19.32
FCF margin%
14.29
11.83
11.34
13.55
12.80
12.90
14.10
15.36
13.38
12.79
20.94
13.38
13.14
31
0.202
FCF / Net incomex
1.708
1.584
1.630
1.532
1.416
1.203
1.290
1.225
1.067
1.069
1.210
1.203
1.353
59
9.76
ROIC%
11.87
13.36
14.15
13.75
11.91
10.44
11.93
11.41
13.06
14.17
6.42
11.93
12.50
43
26.31
Return on equity%
13.33
14.97
15.25
13.43
11.66
13.70
16.12
13.45
11.34
9.83
22.20
13.45
13.44
67
6.82
Return on assets%
12.34
12.05
9.82
12.69
12.34
13.96
12.02
9.29
7.36
6.93
5.34
9.29
12.04
88
34.63
EPSNT$
14.64
12.87
13.33
14.22
13.39
12.99
14.41
13.07
12.17
13.18
36.12
(0.32%)
(2.27%)
—
23.51
EPS growth%
14.76
14.08
13.74
11.27
12.71
13.42
13.70
13.68
11.31
8.58
6.49
13.42
13.55
73
53.33
Bookvalue per shNT$
29.45
28.18
28.76
26.17
27.28
26.91
28.65
28.90
28.76
31.57
46.91
2.96%
(0.37%)
—
17.39
FCF per shareNT$
46.79
53.89
61.44
57.71
63.05
59.56
59.24
69.20
73.85
83.17
47.91
5.70%
5.94%
—
22.88
Dividend per shNT$
76.69
79.55
88.73
86.29
101.20
99.80
103.36
112.74
118.48
125.31
43.26
4.37%
7.05%
—
29.21
Div yield (avg)%
26.49
25.03
23.92
23.74
21.43
23.59
23.35
25.73
25.12
27.77
11.92
25.12
24.47
82
28.08
Payout ratio%
20.33
20.01
22.12
24.33
22.37
22.68
22.63
23.29
25.01
23.77
19.74
23.29
22.66
64
23.41
Shares (diluted)M
27.97
25.91
24.27
23.48
23.33
23.84
23.73
22.43
21.68
23.86
23.99
0.45%
(1.22%)
16
18.83
Buyback yield%
24.26
26.76
25.70
27.20
25.04
23.99
21.65
20.13
17.72
17.43
17.14
20.13
24.12
19
1.732
D/E ratiox
1.836
2.058
2.412
2.458
2.446
2.648
3.087
3.163
3.455
3.371
0.967
3.163
2.553
41
0.534
Enterprise valueNT$B
0.270
0.287
0.279
0.258
0.278
0.296
0.291
0.262
0.253
0.264
1.119
(1.07%)
0.11%
25
0.435
LT debtNT$B
1.866
1.983
2.149
2.161
2.275
2.332
2.651
2.607
2.578
2.749
0.703
3.85%
5.12%
27
Cost of revenue
1.88%
1.04×
Operating expenses
0.47%
0.91×
Goodwill & intangibles
17.19%
Spread over hurdle
13.70%