12.11
RevenueNT$B
12.65
12.80
12.84
13.25
13.87
14.50
14.50
14.77
15.37
15.89
13.01
2.76%
2.44%
46
24.46
Revenue growth%
10.65
12.14
15.03
14.75
17.25
14.94
16.98
17.43
18.97
16.55
28.48
16.98
15.79
71
2.75
Gross margin%
18.88
18.99
20.26
21.85
22.59
22.89
24.04
21.85
22.55
19.96
13.10
22.55
21.85
80
22.81
Operating margin%
27.75
25.96
25.65
26.14
23.32
23.95
24.46
23.90
24.67
26.18
15.13
24.46
25.16
69
16.55
Net margin%
26.11
27.12
24.70
24.98
27.55
28.27
30.52
32.25
32.10
32.30
21.54
32.10
27.91
46
15.58
P/E ratio (avg)x
16.96
16.67
17.59
19.25
16.66
17.72
15.66
13.96
12.62
12.01
27.94
13.96
16.66
21
25.69
EV/EBITx
7.590
6.882
7.338
6.276
6.093
6.140
5.391
5.416
5.538
4.954
22.41
5.416
6.117
5
27.90
FCF yield (avg)%
15.61
13.78
10.85
11.18
8.34
5.40
7.84
8.31
7.22
7.62
3.56
7.62
8.32
29
11.52
FCF margin%
27.28
26.63
25.13
23.37
21.94
20.61
21.10
21.94
24.49
21.68
6.23
21.68
22.65
32
0.351
FCF / Net incomex
0.311
0.325
0.351
0.317
0.299
0.270
0.275
0.282
0.282
0.263
0.548
0.275
0.291
72
6.64
ROIC%
19.21
18.30
20.39
23.08
23.67
24.18
25.28
23.01
20.84
19.58
22.93
23.01
21.93
77
15.95
Return on equity%
15.61
14.36
15.10
13.28
12.75
11.74
12.61
13.27
14.08
13.21
28.04
13.21
13.27
9
28.93
Return on assets%
28.46
30.53
31.19
34.02
34.37
34.41
31.90
32.16
31.80
33.47
21.00
32.16
32.03
32
3.22
EPSNT$
4.69
4.66
4.89
5.11
5.81
6.65
7.43
7.13
7.22
8.46
3.43
7.82%
7.40%
—
17.90
EPS growth%
13.79
15.88
18.10
15.98
14.86
14.23
13.53
14.71
15.83
15.97
26.23
14.71
15.34
16
4.06
Bookvalue per shNT$
5.22
5.65
6.31
6.61
7.68
8.05
9.13
8.66
9.54
9.95
4.07
5.30%
7.09%
—
3.32
FCF per shareNT$
6.52
6.98
6.93
6.70
7.15
7.78
9.21
9.81
9.71
10.33
3.26
7.64%
6.18%
—
3.99
Dividend per shNT$
1.93
1.86
1.80
1.94
1.66
1.67
1.58
1.55
1.64
1.80
2.82
1.60%
(0.22%)
—
15.65
Div yield (avg)%
1.40
0.40
1.08
0.81
2.77
1.21
2.79
4.77
2.95
2.71
2.41
2.79
2.05
36
13.24
Payout ratio%
17.57
18.94
17.94
20.17
19.54
22.22
19.93
21.68
23.12
22.40
7.02
22.22
20.05
25
0.569
Shares (diluted)B
0.794
0.920
1.062
1.263
1.306
1.482
1.769
1.897
2.054
2.304
0.559
12.03%
11.60%
65
28.55
Buyback yield%
12.55
11.01
10.21
8.48
10.09
10.09
8.80
9.01
11.42
10.68
8.94
10.09
10.15
39
0.126
D/E ratiox
1.676
1.609
1.493
1.362
1.471
1.464
1.399
1.254
1.234
1.352
0.852
1.352
1.432
93
3.802
Enterprise valueNT$B
8.782
8.295
7.225
7.131
7.495
7.433
6.697
6.401
6.282
6.615
9.701
(2.47%)
(2.54%)
27
2.041
LT debtNT$B
21.98
22.78
22.98
24.17
24.60
28.32
29.01
29.67
29.76
31.42
4.264
5.02%
4.96%
74
Cost of revenue
2.44%
1.00×
Operating expenses
3.00%
1.06×
Property and equipment
20.76%
Goodwill & intangibles
13.85%