16.82
RevenueNT$B
11.50
11.43
11.42
11.90
12.07
12.57
12.63
13.17
13.56
13.62
17.67
2.46%
2.06%
21
18.59
Revenue growth%
6.55
6.08
5.37
6.30
4.82
3.53
1.71
3.12
3.88
5.59
25.79
3.53
5.09
65
2.63
Gross margin%
0.40
0.40
0.40
0.40
2.28
0.87
2.45
1.42
4.27
3.28
3.37
2.45
1.15
95
3.79
Operating margin%
17.03
15.26
13.32
13.37
13.86
14.91
15.76
14.03
13.79
11.08
12.54
14.03
13.94
85
21.06
Net margin%
1.67
1.50
1.83
4.52
6.27
3.62
5.69
6.56
7.45
9.31
7.26
6.56
5.10
26
29.60
P/E ratio (avg)x
7.855
8.869
9.706
9.560
9.007
8.657
10.17
11.19
11.01
11.80
16.59
11.01
9.633
62
29.72
EV/EBITx
32.05
33.82
34.36
35.05
35.49
33.60
35.88
39.49
39.54
39.36
12.43
39.36
35.27
82
20.72
FCF yield (avg)%
13.06
14.87
14.54
16.24
15.87
15.00
16.12
17.73
14.83
14.81
10.72
15.00
14.94
94
20.15
FCF margin%
15.40
16.97
14.60
12.67
10.56
9.06
6.98
9.59
10.24
8.58
19.03
9.06
10.40
89
1.108
FCF / Net incomex
0.990
1.101
1.207
1.130
1.221
1.229
1.184
1.246
1.205
1.290
0.413
1.229
1.206
17
9.03
ROIC%
0.40
2.81
0.40
0.40
0.40
1.77
1.95
3.59
5.14
3.49
26.75
3.49
1.86
17
14.23
Return on equity%
15.17
17.87
17.01
15.10
16.27
13.57
14.44
13.08
15.68
15.93
8.56
14.44
15.42
25
12.23
Return on assets%
15.88
15.00
17.24
19.61
18.66
20.22
22.67
19.82
17.56
17.44
9.56
19.82
18.11
51
3.39
EPSNT$
1.78
1.73
1.72
1.99
2.36
2.39
2.51
3.00
2.95
3.01
3.77
5.04%
6.94%
—
21.49
EPS growth%
21.77
22.83
25.10
22.62
24.50
21.60
19.63
20.30
22.51
20.25
3.95
20.30
22.14
21
2.74
Bookvalue per shNT$
1.79
1.83
2.04
1.91
2.07
2.26
2.37
2.39
2.55
2.57
1.24
4.43%
4.71%
—
2.60
FCF per shareNT$
1.17
1.15
1.24
1.17
1.06
1.15
1.27
1.37
1.41
1.42
2.29
5.99%
1.23%
—
1.04
Dividend per shNT$
0.93
0.87
0.82
0.89
0.96
0.87
0.89
0.88
0.88
0.94
3.89
(0.41%)
(0.56%)
—
29.16
Div yield (avg)%
15.43
18.33
18.57
17.52
15.24
15.35
13.09
13.84
12.10
15.08
13.15
13.84
15.30
19
29.09
Payout ratio%
12.07
12.09
14.12
13.19
15.99
13.56
15.06
17.51
18.13
15.25
15.42
15.25
14.59
71
2.979
Shares (diluted)B
4.424
4.451
4.622
4.836
4.982
5.880
6.093
6.144
7.400
7.415
2.949
8.28%
6.38%
54
27.93
Buyback yield%
28.27
27.99
25.19
27.22
26.47
23.87
24.25
26.06
25.14
24.71
21.53
24.71
25.63
24
0.345
D/E ratiox
0.940
0.991
0.940
0.989
0.965
1.042
1.024
0.921
0.853
0.815
0.514
0.921
0.953
26
1.568
Enterprise valueNT$B
28.90
34.66
41.01
46.76
48.82
56.09
57.80
60.61
70.97
81.22
7.443
10.72%
12.43%
62
7.159
LT debtNT$B
12.61
14.56
17.18
19.62
20.55
22.94
23.96
26.61
25.37
26.81
8.875
5.47%
8.92%
30
Cost of revenue
2.06%
1.00×
Operating expenses
2.12%
1.01×
Spread over hurdle
(3.14%)