169.6
RevenueNT$B
146.3
154.6
164.7
174.9
185.1
192.7
196.8
204.2
217.7
229.4
177.3
4.39%
4.99%
83
9.16
Revenue growth%
33.00
35.13
34.42
34.59
37.33
36.41
39.22
38.30
39.78
39.08
19.69
39.08
36.87
69
24.97
Gross margin%
11.50
11.40
9.14
7.43
5.81
4.99
7.35
9.17
6.71
4.86
7.09
6.71
7.39
17
19.39
Operating margin%
29.45
27.13
27.64
27.02
24.22
26.37
24.17
27.11
25.79
24.19
8.11
25.79
26.69
17
19.96
Net margin%
23.31
22.96
22.76
23.40
24.78
24.00
24.06
22.66
22.05
19.59
2.23
22.66
23.14
80
19.47
P/E ratio (avg)x
12.35
11.44
10.38
9.746
8.589
7.763
7.413
7.917
7.304
6.898
19.30
7.413
8.253
61
28.03
EV/EBITx
14.26
15.52
18.49
18.42
20.14
20.58
24.00
22.91
26.24
28.31
11.25
24.00
20.36
64
23.09
FCF yield (avg)%
13.27
14.40
15.67
12.78
13.43
11.04
12.00
10.53
8.06
10.15
6.97
10.53
12.39
5
28.79
FCF margin%
23.19
21.62
20.03
21.11
22.56
24.84
25.55
27.75
26.66
27.90
19.06
26.66
24.02
93
0.643
FCF / Net incomex
0.731
0.788
0.829
0.955
1.065
1.239
1.407
1.607
1.626
1.883
1.363
1.607
1.152
76
15.84
ROIC%
16.35
14.32
12.94
15.56
15.91
17.63
19.94
19.07
20.93
22.32
11.93
19.94
16.99
54
4.61
Return on equity%
17.05
16.39
18.76
18.09
20.63
18.32
16.40
18.61
20.57
19.57
4.43
18.61
18.46
39
2.29
Return on assets%
17.62
16.91
14.78
12.53
13.02
14.89
13.44
13.55
16.49
15.77
29.30
14.89
14.83
89
25.59
EPSNT$
45.90
45.63
48.09
50.11
56.06
64.62
66.22
79.25
84.41
98.84
27.59
12.01%
8.93%
—
10.27
EPS growth%
7.75
10.08
12.79
10.81
8.83
8.26
9.27
10.30
11.71
12.59
11.74
10.30
10.19
88
20.33
Bookvalue per shNT$
45.47
44.59
44.07
50.14
52.59
54.88
60.76
70.30
80.93
95.87
14.86
12.76%
8.64%
—
27.78
FCF per shareNT$
16.42
17.45
15.39
15.27
14.93
13.61
12.87
12.61
11.03
10.48
21.49
(6.83%)
(5.48%)
—
19.45
Dividend per shNT$
21.04
20.69
21.90
23.28
21.36
22.00
22.89
24.37
24.27
23.71
4.09
2.11%
0.95%
—
9.83
Div yield (avg)%
7.60
10.14
9.89
7.30
8.99
11.17
13.58
16.38
17.44
15.69
8.29
15.69
10.66
13
12.54
Payout ratio%
20.69
21.64
21.80
20.00
20.89
22.62
22.36
20.39
18.56
19.68
15.77
20.39
20.79
90
4.628
Shares (diluted)B
6.743
7.642
9.044
9.580
9.723
11.41
11.41
11.93
11.86
13.02
4.584
6.01%
6.95%
71
10.51
Buyback yield%
20.12
20.10
19.93
21.00
19.04
16.36
13.50
13.29
13.62
11.86
12.40
13.50
17.70
38
0.103
D/E ratiox
0.152
0.150
0.168
0.171
0.180
0.200
0.226
0.265
0.275
0.305
1.485
0.265
0.190
23
35.13
Enterprise valueNT$B
47.74
48.21
46.81
53.44
61.78
67.52
63.83
67.00
62.53
71.81
100.4
3.05%
5.70%
79
159.6
LT debtNT$B
14.60
14.49
14.79
14.46
15.52
15.22
16.20
16.23
13.84
11.80
158.3
(5.34%)
(2.83%)
48
Cost of revenue
4.48%
0.95×
Operating expenses
6.10%
1.11×
Cash and investments
16.46%