10.59
RevenueNT$B
19.66
20.40
21.27
22.60
23.41
24.54
25.88
26.48
27.17
28.09
11.63
3.72%
3.83%
46
10.59
Revenue growth%
13.11
13.98
16.79
15.23
17.88
16.89
14.12
16.67
15.63
15.06
23.65
15.63
15.43
60
9.23
Gross margin%
14.44
16.05
15.66
18.18
20.73
23.55
26.17
25.82
24.88
27.35
28.60
25.82
22.14
12
9.85
Operating margin%
12.88
11.82
11.78
10.86
11.55
12.44
13.16
10.88
13.62
11.73
27.65
12.44
11.80
37
18.59
Net margin%
2.72
4.58
6.28
5.37
5.31
7.11
6.24
3.69
4.52
1.86
5.18
4.52
4.95
28
26.87
P/E ratio (avg)x
17.66
17.97
18.61
17.17
17.32
15.38
15.00
13.49
11.69
11.22
36.63
13.49
16.28
83
19.81
EV/EBITx
31.99
37.26
38.13
37.41
37.75
38.77
43.78
42.79
48.87
57.60
25.31
43.78
38.45
88
16.49
FCF yield (avg)%
24.02
21.09
22.47
21.21
22.04
24.32
26.56
25.82
24.88
27.70
11.10
25.82
24.17
79
18.66
FCF margin%
26.70
29.65
32.00
30.40
32.81
29.95
28.79
27.61
28.28
27.06
26.83
28.28
29.22
88
1.339
FCF / Net incomex
1.297
1.218
1.083
1.195
1.129
1.178
1.290
1.141
1.126
1.221
0.618
1.178
1.186
16
6.67
ROIC%
8.51
6.80
5.37
7.01
8.40
9.87
10.60
9.17
8.28
8.53
9.78
9.17
8.46
50
18.79
Return on equity%
33.05
31.93
33.12
32.99
31.55
34.12
35.24
32.88
34.48
35.66
8.80
34.48
33.09
91
17.34
Return on assets%
19.55
20.56
23.48
21.83
21.55
23.04
23.05
22.69
20.85
21.78
12.59
22.69
21.80
81
6.38
EPSNT$
11.37
12.19
14.10
13.33
14.19
16.25
17.70
18.10
20.38
19.92
7.01
7.01%
6.88%
—
17.44
EPS growth%
16.48
17.85
16.56
14.05
12.80
13.11
10.67
11.18
11.99
14.98
29.91
11.99
13.58
91
1.91
Bookvalue per shNT$
5.22
4.87
5.27
4.83
4.60
4.51
3.80
3.34
3.02
2.63
9.12
(10.60%)
(7.51%)
—
4.33
FCF per shareNT$
10.07
10.68
11.03
13.05
14.87
17.16
19.11
21.44
24.02
28.03
3.25
13.51%
12.29%
—
9.66
Dividend per shNT$
13.13
15.01
16.83
18.63
21.57
22.77
22.24
25.70
29.21
31.82
6.02
8.08%
10.95%
—
6.25
Div yield (avg)%
1.78
0.40
2.95
4.97
2.96
2.92
0.40
0.89
0.40
3.39
11.22
0.89
2.35
94
24.44
Payout ratio%
8.52
8.75
6.76
4.28
2.43
1.47
0.40
0.40
1.41
4.19
17.80
1.41
3.31
68
2.000
Shares (diluted)B
2.733
2.730
2.821
2.995
2.879
3.121
2.949
3.052
3.022
3.018
1.956
0.95%
1.97%
18
8.03
Buyback yield%
5.57
3.03
1.16
0.40
3.38
4.54
6.35
9.03
8.46
8.17
23.03
8.17
5.05
27
1.711
D/E ratiox
0.892
0.838
0.771
0.864
0.850
0.946
0.961
0.887
0.813
0.784
0.886
0.887
0.857
17
1.087
Enterprise valueNT$B
27.75
26.61
28.54
30.29
35.36
36.56
37.48
41.27
44.99
51.09
25.86
7.64%
7.37%
51
3.561
LT debtNT$B
2.905
3.207
3.501
3.893
4.019
4.057
4.387
4.943
5.688
5.950
22.56
8.16%
8.82%
85
Cost of revenue
3.84%
1.00×
Operating expenses
3.49%
0.97×
Goodwill & intangibles
17.59%
Spread over hurdle
(3.95%)