18.24
RevenueNT$B
32.37
33.51
35.75
37.52
39.50
41.76
43.98
46.93
49.53
52.99
19.33
6.05%
5.62%
65
24.59
Revenue growth%
22.04
19.28
18.60
18.02
19.42
17.11
17.97
15.16
13.80
12.84
10.80
15.16
18.00
90
6.94
Gross margin%
7.96
9.95
12.60
11.88
9.77
9.17
10.30
10.25
11.53
14.20
12.28
10.30
10.28
20
20.35
Operating margin%
10.40
10.19
7.58
8.47
9.16
6.81
6.72
3.75
6.12
6.50
25.09
6.50
7.19
70
29.06
Net margin%
0.40
2.41
0.40
1.59
0.40
0.63
0.40
0.49
0.40
0.40
29.82
0.40
0.40
6
16.27
P/E ratio (avg)x
12.71
11.43
11.57
12.10
13.22
13.86
12.50
14.11
16.00
18.03
10.76
14.11
12.97
90
30.22
EV/EBITx
19.78
21.82
25.81
25.93
27.83
32.19
33.95
37.39
44.40
46.49
36.24
37.39
30.01
8
23.07
FCF yield (avg)%
18.69
20.05
19.73
16.74
14.78
14.38
14.77
13.09
10.79
11.84
21.37
13.09
14.77
69
20.20
FCF margin%
22.46
20.41
19.69
22.68
23.18
25.81
26.85
26.76
24.01
24.02
14.23
25.81
23.59
66
0.388
FCF / Net incomex
1.544
1.504
1.515
1.357
1.424
1.335
1.249
1.190
1.147
1.138
0.545
1.190
1.346
15
24.69
ROIC%
31.78
31.91
34.54
37.07
38.44
39.05
40.70
39.11
36.38
39.04
11.83
39.05
37.76
44
5.66
Return on equity%
10.12
8.43
10.81
11.42
10.21
9.53
8.63
10.36
7.98
6.80
12.18
8.63
9.83
88
15.64
Return on assets%
25.58
23.12
22.47
22.64
21.17
19.43
22.25
24.10
25.41
24.72
17.44
24.10
22.88
10
1.28
EPSNT$
13.23
14.78
15.10
17.36
18.29
19.71
20.26
19.31
20.45
20.83
1.38
2.63%
4.67%
—
22.36
EPS growth%
13.76
15.53
15.85
14.51
12.79
15.04
12.53
12.16
9.40
10.21
20.55
12.16
13.28
39
2.22
Bookvalue per shNT$
13.35
14.07
14.44
16.17
16.33
19.53
22.67
26.27
27.96
28.42
9.08
11.73%
9.11%
—
8.68
FCF per shareNT$
5.01
4.82
4.65
5.11
4.76
4.35
4.65
4.58
4.23
4.63
2.06
(0.56%)
(1.71%)
—
7.78
Dividend per shNT$
8.59
8.59
9.26
8.78
9.35
8.71
8.58
8.24
7.87
8.18
1.71
(2.64%)
0.10%
—
15.46
Div yield (avg)%
13.05
15.14
14.15
13.36
15.90
15.19
12.72
12.18
14.22
12.00
17.68
12.72
13.76
53
5.58
Payout ratio%
13.58
13.23
13.21
15.34
16.16
13.88
16.02
13.38
14.60
16.91
11.32
14.60
14.24
62
5.984
Shares (diluted)B
4.521
4.227
4.183
4.267
4.719
4.800
4.215
4.086
3.691
3.354
5.770
(6.60%)
(4.25%)
38
4.26
Buyback yield%
29.09
31.07
29.30
26.33
26.68
27.47
29.65
28.56
31.55
32.89
25.92
29.65
29.19
18
0.252
D/E ratiox
1.598
1.593
1.628
1.536
1.540
1.626
1.464
1.607
1.615
1.542
1.280
1.607
1.595
28
56.35
Enterprise valueNT$B
13.30
13.40
13.02
14.13
13.64
13.51
12.46
13.98
15.39
14.64
5.663
1.44%
1.91%
14
41.59
LT debtNT$B
56.76
59.45
64.74
69.60
75.80
68.71
71.11
70.78
68.66
69.94
62.94
(1.59%)
2.27%
63
Cost of revenue
5.91%
1.03×
Operating expenses
4.29%
0.88×
Property and equipment
18.65%
Goodwill & intangibles
16.02%