56.86
RevenueNT$B
81.89
88.00
91.20
97.64
105.2
111.2
118.0
124.2
129.7
135.7
61.96
5.23%
5.59%
22
15.39
Revenue growth%
22.51
22.14
22.79
21.71
21.99
19.20
20.45
18.43
17.66
15.02
14.64
18.43
21.08
45
23.60
Gross margin%
19.18
22.05
20.49
21.18
22.37
23.32
24.24
24.62
22.66
19.83
15.09
23.32
22.21
49
14.79
Operating margin%
18.65
17.22
15.04
15.87
14.61
16.22
17.90
19.48
20.10
21.15
27.48
19.48
17.56
55
19.81
Net margin%
11.55
10.66
9.97
10.89
9.26
10.94
8.17
5.32
3.75
1.16
25.73
5.32
9.62
75
6.027
P/E ratio (avg)x
20.73
22.56
23.73
22.53
21.63
21.32
19.65
18.69
20.39
21.57
37.65
20.39
21.44
41
13.83
EV/EBITx
48.09
49.35
49.21
50.84
53.97
58.74
63.95
71.55
75.76
84.45
32.95
71.55
56.35
74
13.55
FCF yield (avg)%
16.24
17.61
19.85
21.39
22.65
20.64
23.27
21.11
18.99
16.64
20.87
20.64
20.24
60
20.18
FCF margin%
24.34
22.93
21.07
18.89
21.23
20.20
19.69
18.13
16.69
18.75
25.61
18.75
19.94
12
1.017
FCF / Net incomex
2.336
2.348
2.773
2.981
2.980
3.115
3.254
3.336
3.703
4.248
1.663
3.336
3.048
11
25.24
ROIC%
9.69
8.96
8.16
5.63
4.06
4.39
5.18
5.58
7.11
5.31
15.01
5.31
5.60
86
11.89
Return on equity%
26.61
26.30
23.32
23.27
23.72
23.69
21.52
24.33
22.68
20.12
25.01
22.68
23.51
58
11.29
Return on assets%
0.40
0.40
0.40
2.87
0.85
1.31
2.90
1.36
0.40
0.40
18.25
1.31
0.62
29
56.57
EPSNT$
66.41
67.10
67.97
63.83
57.44
62.73
67.37
60.58
54.31
53.06
61.26
(1.58%)
(3.13%)
—
26.07
EPS growth%
25.46
25.34
25.30
24.37
24.78
24.98
27.37
29.07
31.41
31.16
7.14
29.07
25.40
32
37.31
Bookvalue per shNT$
32.14
32.56
30.70
32.33
35.24
36.92
39.20
35.39
38.26
34.97
125.31
(0.15%)
1.36%
—
17.32
FCF per shareNT$
73.86
81.33
86.30
98.54
91.31
88.76
92.74
100.76
98.68
102.12
33.04
2.26%
3.68%
—
110.42
Dividend per shNT$
34.27
37.66
38.72
38.43
36.36
37.89
38.45
40.62
40.13
43.37
39.07
3.59%
1.57%
—
7.97
Div yield (avg)%
4.14
4.69
2.91
4.78
5.61
5.82
5.17
6.34
7.92
5.05
11.43
5.82
5.11
61
18.84
Payout ratio%
7.28
8.53
11.20
8.45
7.66
10.45
9.39
7.20
7.76
10.12
9.78
9.39
8.49
71
542.5
Shares (diluted)M
442.4
422.9
422.0
381.3
369.5
395.9
407.3
348.3
344.0
345.6
550.4
(1.33%)
(3.64%)
21
12.37
Buyback yield%
27.54
29.72
32.66
32.69
30.89
30.90
30.47
28.01
27.70
25.15
13.78
28.01
30.09
16
1.767
D/E ratiox
1.262
1.521
1.508
1.546
1.765
1.753
2.012
1.981
2.181
2.364
1.698
2.012
1.759
17
79.96
Enterprise valueNT$B
98.47
116.3
124.9
128.8
135.5
158.7
169.8
197.2
226.0
249.4
37.95
12.98%
10.83%
85
117.0
LT debtNT$B
85.97
85.27
91.07
91.76
94.70
89.98
90.28
98.45
91.13
84.72
91.28
(2.20%)
(1.10%)
54
Cost of revenue
5.57%
1.00×
Operating expenses
5.46%
0.99×
Property and equipment
18.25%
Goodwill & intangibles
16.39%
Spread over hurdle
(1.11%)