11.16
RevenueNT$B
45.42
48.05
49.75
52.77
56.78
60.67
65.54
69.56
75.08
80.18
12.00
7.15%
6.27%
37
12.53
Revenue growth%
22.85
23.76
22.89
23.41
21.86
21.24
21.40
22.81
25.27
22.82
8.88
22.81
22.83
28
28.91
Gross margin%
9.84
11.72
14.41
16.68
14.14
12.40
15.37
16.53
17.12
19.87
24.57
16.53
14.89
15
19.08
Operating margin%
14.02
16.13
14.96
11.97
10.81
10.17
11.35
10.79
8.13
11.03
29.66
10.79
11.19
18
5.79
Net margin%
3.02
3.83
3.62
5.69
4.60
3.46
4.52
6.52
8.38
7.11
17.91
6.52
4.56
49
6.414
P/E ratio (avg)x
32.19
34.64
32.12
35.97
36.87
40.51
40.43
44.00
49.09
51.75
10.15
44.00
38.65
87
24.30
EV/EBITx
14.92
16.44
18.02
21.21
22.84
23.92
23.33
22.21
21.07
20.52
34.12
22.21
21.14
59
10.34
FCF yield (avg)%
12.34
11.39
9.31
7.07
7.53
6.11
7.38
6.56
6.24
8.96
21.62
6.56
7.45
14
2.88
FCF margin%
9.84
11.46
14.10
13.96
12.87
15.77
16.07
16.62
15.23
14.43
6.59
15.77
14.26
34
0.171
FCF / Net incomex
1.168
1.205
1.236
1.179
1.380
1.474
1.607
1.628
1.555
1.529
0.151
1.555
1.427
9
17.88
ROIC%
35.24
34.18
36.80
36.52
36.93
34.90
34.61
31.77
32.29
32.00
20.78
32.29
34.76
86
17.32
Return on equity%
21.67
24.17
23.44
21.55
21.06
20.74
23.54
22.34
22.84
25.68
9.41
22.84
22.59
67
5.10
Return on assets%
11.40
10.74
9.67
10.65
8.48
6.10
4.19
1.53
0.40
0.40
14.50
1.53
7.29
25
11.57
EPSNT$
12.88
13.86
13.60
15.35
17.34
15.85
15.97
16.34
18.56
18.03
12.86
0.77%
3.63%
—
23.23
EPS growth%
22.04
22.54
24.84
23.16
23.82
25.01
25.15
27.02
26.55
26.21
14.02
26.21
24.93
93
9.28
Bookvalue per shNT$
4.72
5.13
5.44
5.96
6.21
6.68
6.42
6.62
6.64
7.16
5.76
2.88%
4.20%
—
10.39
FCF per shareNT$
3.88
3.78
3.59
3.82
3.45
3.18
3.41
3.35
3.39
3.32
1.69
(0.79%)
(2.07%)
—
7.84
Dividend per shNT$
3.62
3.25
3.05
3.03
3.36
2.97
2.62
2.60
2.33
2.15
5.70
(8.54%)
(4.18%)
—
15.38
Div yield (avg)%
24.27
25.40
24.35
26.44
26.50
27.79
25.36
22.46
22.05
23.05
28.62
23.05
24.86
80
6.07
Payout ratio%
13.97
13.67
12.44
14.86
17.52
17.52
17.92
16.95
16.88
15.73
13.77
16.95
16.31
31
6.324
Shares (diluted)B
10.04
10.21
10.59
10.71
10.40
12.38
12.85
14.06
14.49
14.70
6.361
7.18%
5.82%
27
16.74
Buyback yield%
19.03
19.81
18.45
17.71
17.10
18.77
17.49
15.63
17.44
15.83
15.11
17.44
17.60
68
1.108
D/E ratiox
1.378
1.450
1.612
1.611
1.441
1.319
1.318
1.354
1.404
1.381
1.726
1.354
1.392
29
40.98
Enterprise valueNT$B
12.07
11.66
12.23
11.04
11.17
11.56
12.91
12.13
13.52
14.64
53.01
5.55%
1.30%
91
27.03
LT debtNT$B
20.07
18.24
18.03
17.02
18.73
18.20
18.32
20.08
20.02
21.97
58.17
3.24%
(0.34%)
50
Cost of revenue
6.15%
0.99×
Operating expenses
6.40%
1.01×
Property and equipment
17.79%
Goodwill & intangibles
17.00%