30.19
RevenueNT$B
35.92
36.60
38.30
39.01
41.25
43.60
46.27
46.91
49.78
50.96
33.47
4.32%
3.96%
32
2.07
Revenue growth%
28.40
30.03
27.72
27.14
29.94
30.68
32.37
34.17
36.68
34.99
28.90
34.17
30.35
47
14.88
Gross margin%
31.58
32.47
31.94
29.95
27.48
30.02
29.80
27.23
27.06
24.22
16.47
27.23
29.88
8
9.80
Operating margin%
14.57
12.28
15.25
16.40
19.33
19.26
21.62
23.00
21.40
18.45
5.29
21.40
18.86
68
4.77
Net margin%
22.91
21.86
23.78
24.98
25.45
23.53
22.56
22.76
20.50
17.85
19.66
22.56
22.83
37
15.47
P/E ratio (avg)x
27.76
29.62
28.17
29.88
31.65
27.66
30.04
29.13
29.25
32.05
36.26
29.25
29.43
93
7.538
EV/EBITx
20.73
21.13
22.82
25.56
24.83
26.09
27.58
30.29
33.57
35.90
18.04
30.29
25.83
53
16.85
FCF yield (avg)%
9.65
10.89
13.45
16.06
13.51
15.09
14.26
16.65
17.88
17.87
19.26
16.65
14.68
24
28.41
FCF margin%
7.32
5.93
7.53
8.43
8.58
9.44
10.97
9.96
8.39
10.94
19.86
9.96
8.50
20
0.230
FCF / Net incomex
1.183
1.105
1.030
1.028
0.945
0.956
1.068
1.102
1.163
1.051
0.521
1.068
1.060
14
2.09
ROIC%
25.52
22.86
22.96
23.99
24.96
27.96
29.62
31.07
32.16
33.57
5.61
31.07
26.74
83
5.16
Return on equity%
11.40
11.68
11.72
13.60
10.67
8.50
9.48
11.23
8.53
7.75
21.34
8.53
10.95
37
23.31
Return on assets%
12.60
12.77
10.35
10.01
12.71
12.12
9.46
8.91
6.58
8.85
12.73
8.91
10.18
6
2.74
EPSNT$
1.34
1.23
1.13
1.16
1.11
1.03
0.98
1.08
1.21
1.27
2.95
2.75%
(1.34%)
—
22.92
EPS growth%
23.79
26.46
27.79
29.56
27.62
24.65
23.33
25.83
24.01
21.82
17.63
24.01
25.24
61
0.86
Bookvalue per shNT$
3.87
3.80
3.93
3.95
3.73
4.20
4.10
4.45
4.33
4.60
4.35
4.26%
3.29%
—
4.01
FCF per shareNT$
0.99
1.08
1.10
0.94
1.01
1.08
1.08
0.94
1.00
1.00
3.47
(0.30%)
0.09%
—
2.29
Dividend per shNT$
2.32
2.21
2.22
2.42
2.71
3.13
3.04
3.59
3.41
3.61
1.71
5.91%
4.59%
—
27.60
Div yield (avg)%
12.53
11.71
11.29
9.15
8.30
6.43
4.69
3.40
4.97
6.89
10.43
4.97
7.60
37
28.44
Payout ratio%
8.78
6.42
7.40
9.52
9.58
10.08
11.19
10.97
8.84
10.40
18.58
10.40
9.55
38
7.691
Shares (diluted)B
9.356
10.36
10.69
12.26
13.31
12.40
11.67
12.39
13.83
12.94
7.332
(0.58%)
3.97%
7
8.15
Buyback yield%
18.32
17.05
14.20
15.48
17.45
18.57
17.63
17.32
16.75
18.39
21.17
17.63
17.39
23
1.449
D/E ratiox
0.266
0.249
0.235
0.209
0.213
0.192
0.190
0.177
0.186
0.173
1.692
0.186
0.201
19
4.593
Enterprise valueNT$B
5.943
6.482
7.073
6.252
5.665
5.965
6.010
6.394
5.969
6.576
52.87
3.03%
2.10%
18
40.34
LT debtNT$B
51.66
57.15
51.00
45.67
42.58
42.64
45.46
42.28
46.11
46.99
11.46
1.99%
(0.42%)
12
Cost of revenue
3.78%
0.98×
Operating expenses
4.03%
1.01×