20.81
RevenueNT$M
25.96
26.64
27.94
28.46
28.81
29.25
30.07
30.92
31.40
31.61
21.60
1.88%
2.43%
20
28.93
Revenue growth%
13.19
12.00
13.09
15.01
17.80
16.27
15.41
16.57
14.36
11.93
16.29
15.41
14.68
73
5.14
Gross margin%
6.16
8.42
10.75
12.51
11.70
14.21
16.20
16.87
19.75
21.85
29.14
16.87
13.36
47
19.83
Operating margin%
29.39
26.40
25.94
23.48
22.61
25.58
28.16
25.26
26.19
23.98
23.35
25.58
25.76
61
23.35
Net margin%
5.63
3.50
3.11
0.65
1.33
4.20
6.53
8.62
10.03
7.61
7.83
7.61
4.91
87
29.04
P/E ratio (avg)x
27.68
28.77
26.63
27.27
26.21
28.77
27.43
31.63
30.27
31.73
36.28
30.27
28.22
91
19.21
EV/EBITx
16.63
19.33
19.91
20.38
21.79
21.30
20.64
20.05
21.47
24.71
24.13
21.30
20.51
42
27.51
FCF yield (avg)%
5.46
3.30
4.72
3.77
4.84
2.03
2.24
3.70
0.70
3.53
9.75
2.24
3.62
55
13.48
FCF margin%
25.28
24.32
24.82
25.63
27.26
24.36
22.47
23.56
25.59
27.28
23.95
24.36
25.05
7
0.945
FCF / Net incomex
1.344
1.274
1.388
1.310
1.332
1.462
1.549
1.394
1.390
1.448
1.529
1.448
1.389
13
13.78
ROIC%
6.61
5.14
3.62
2.00
3.75
1.43
3.88
2.81
0.40
2.86
4.91
2.81
3.24
89
25.98
Return on equity%
9.97
7.33
5.83
7.32
5.10
7.30
7.55
5.65
5.82
7.10
28.30
7.10
7.20
40
25.28
Return on assets%
22.90
22.88
20.00
21.11
20.50
20.04
17.30
17.03
15.78
13.69
15.06
17.03
20.02
30
0.36
EPSNT$
0.40
0.43
0.46
0.46
0.46
0.42
0.39
0.37
0.35
0.39
0.39
(3.15%)
(0.06%)
—
8.03
EPS growth%
25.82
25.72
25.40
27.30
26.32
28.90
26.11
27.58
30.11
28.95
24.70
28.90
26.81
23
0.67
Bookvalue per shNT$
1.13
1.01
1.02
0.94
0.89
0.95
0.95
0.88
0.91
0.96
0.59
1.44%
(1.59%)
—
0.32
FCF per shareNT$
0.94
1.03
1.10
1.22
1.17
1.09
1.11
1.16
1.27
1.35
0.17
2.83%
3.69%
—
0.98
Dividend per shNT$
0.47
0.47
0.49
0.49
0.50
0.48
0.46
0.50
0.49
0.47
0.65
(1.16%)
0.24%
—
22.65
Div yield (avg)%
19.39
21.30
20.68
22.08
21.45
18.88
16.10
16.30
18.42
16.62
26.00
16.62
19.14
29
24.32
Payout ratio%
28.27
29.17
29.60
27.94
29.36
29.68
30.53
31.58
30.79
30.43
29.73
30.53
29.64
12
19.27
Shares (diluted)M
30.50
33.99
35.91
34.57
39.54
37.83
36.70
42.20
47.59
44.88
19.30
2.56%
5.17%
7
20.73
Buyback yield%
27.42
27.75
30.25
30.86
32.71
33.99
32.24
34.34
34.21
36.73
17.50
34.21
32.47
90
0.149
D/E ratiox
1.430
1.442
1.324
1.327
1.379
1.357
1.446
1.484
1.510
1.668
0.833
1.484
1.436
43
14.52
Enterprise valueNT$M
8.716
9.921
11.38
13.35
14.12
15.26
17.47
19.91
23.10
26.88
25.05
13.74%
13.47%
46
32.21
LT debtNT$M
13.42
13.02
14.01
12.94
13.38
13.29
13.60
14.00
13.81
14.85
22.48
2.11%
0.74%
10
Cost of revenue
2.31%
0.99×
Operating expenses
2.24%
0.98×
Cash and investments
21.16%