239.9
RevenueNT$B
260.4
274.6
283.5
303.9
313.4
334.2
345.3
368.4
380.8
403.4
249.8
5.17%
5.09%
71
19.69
Revenue growth%
9.12
9.09
8.51
6.25
7.41
9.32
7.34
6.19
4.77
3.39
24.75
6.19
7.38
69
9.01
Gross margin%
38.17
37.10
37.20
37.68
34.84
32.92
32.01
30.96
33.61
36.39
19.33
32.92
35.62
65
14.18
Operating margin%
9.95
12.59
10.15
7.31
7.97
6.87
6.24
4.73
3.50
1.03
29.90
4.73
7.09
85
7.10
Net margin%
17.50
15.55
16.33
13.49
14.55
12.80
14.10
14.70
16.28
15.29
10.76
14.70
15.00
53
15.17
P/E ratio (avg)x
45.31
46.82
55.93
59.41
58.63
67.19
79.12
79.97
90.22
102.4
17.53
79.97
63.30
28
16.08
EV/EBITx
14.71
14.29
15.00
16.95
17.71
19.82
21.52
22.76
24.73
28.72
32.99
22.76
18.77
14
18.02
FCF yield (avg)%
21.89
24.56
26.94
28.77
28.53
26.92
26.08
26.06
24.31
21.55
8.26
26.06
26.07
17
15.35
FCF margin%
24.52
26.72
29.17
30.11
28.32
28.87
29.39
28.69
29.22
31.12
19.87
29.22
29.02
70
1.403
FCF / Net incomex
0.624
0.691
0.709
0.682
0.723
0.719
0.761
0.785
0.868
0.968
0.412
0.785
0.721
8
14.98
ROIC%
0.63
0.40
0.40
0.40
2.37
1.90
0.40
0.40
0.40
0.40
21.23
0.40
0.40
33
25.75
Return on equity%
7.83
5.40
6.17
4.74
2.14
2.70
4.59
6.51
5.04
7.77
27.08
5.04
5.22
76
12.67
Return on assets%
17.95
20.86
22.92
24.02
24.08
22.48
20.46
22.41
24.29
24.99
7.98
22.48
22.70
7
36.26
EPSNT$
9.37
10.43
11.24
11.31
10.38
11.28
10.30
11.26
12.03
11.16
38.02
1.47%
2.78%
—
23.84
EPS growth%
26.37
25.87
24.23
25.45
25.72
27.93
29.45
29.78
28.37
29.70
6.88
29.45
27.15
49
24.84
Bookvalue per shNT$
43.42
42.53
45.60
41.38
45.65
50.30
55.78
61.92
69.33
72.45
35.98
9.67%
5.90%
—
34.80
FCF per shareNT$
26.65
24.99
25.31
28.73
32.73
29.77
32.14
31.92
31.50
35.28
15.71
1.51%
2.61%
—
28.70
Dividend per shNT$
32.35
34.70
39.14
45.94
45.34
47.98
48.63
53.91
52.25
57.11
34.99
4.73%
5.88%
—
29.63
Div yield (avg)%
28.95
28.09
26.00
26.66
26.77
25.53
27.88
27.22
26.75
24.88
25.91
26.75
26.76
23
4.32
Payout ratio%
5.20
2.94
0.63
1.47
1.01
0.40
2.19
3.76
4.40
1.74
26.89
2.19
1.97
28
2.013
Shares (diluted)B
3.294
3.180
3.502
3.584
4.263
4.871
5.363
5.742
6.485
7.489
2.088
11.93%
8.85%
73
15.96
Buyback yield%
17.70
15.11
18.07
15.31
18.02
20.30
17.36
19.76
19.69
18.79
11.57
19.69
18.05
88
1.082
D/E ratiox
0.996
0.911
0.919
0.892
0.851
0.789
0.757
0.718
0.680
0.730
1.035
0.730
0.820
69
38.39
Enterprise valueNT$B
154.8
147.6
164.4
186.9
173.2
164.4
168.3
183.5
177.8
186.0
131.8
1.44%
2.41%
66
303.3
LT debtNT$B
19.35
17.51
17.48
16.89
17.70
17.50
15.19
15.62
16.91
15.29
222.2
(2.88%)
(2.07%)
51
Cost of revenue
5.40%
1.03×
Operating expenses
5.03%
0.99×