121.6
RevenueNT$B
82.48
87.53
92.69
100.5
110.0
116.5
125.2
131.9
139.6
153.2
126.4
6.86%
6.97%
88
29.86
Revenue growth%
11.07
8.18
9.35
7.93
6.72
8.45
9.44
10.31
10.74
12.66
21.08
10.31
9.40
29
19.21
Gross margin%
0.40
0.40
0.80
3.76
1.86
0.42
2.31
3.31
0.51
3.44
13.84
2.31
1.33
77
7.26
Operating margin%
30.81
30.00
29.89
29.98
29.66
30.46
27.58
27.68
25.71
28.52
26.68
27.68
29.78
73
17.04
Net margin%
22.60
22.91
24.69
21.70
20.70
23.21
25.87
26.92
24.98
26.31
18.24
25.87
23.95
63
29.75
P/E ratio (avg)x
10.72
10.77
12.22
12.15
13.33
14.68
17.44
17.27
19.48
19.12
33.13
17.44
14.00
36
8.746
EV/EBITx
12.87
14.59
13.47
13.72
14.99
13.88
14.19
13.58
13.52
12.44
13.31
13.58
13.65
29
10.26
FCF yield (avg)%
4.80
5.17
2.53
5.48
4.63
6.51
3.95
1.98
3.94
3.00
21.75
3.94
4.29
55
21.51
FCF margin%
16.61
18.26
17.06
19.55
18.67
19.82
19.67
21.95
19.90
17.44
23.23
19.82
19.11
49
1.628
FCF / Net incomex
0.906
0.921
0.958
1.064
1.176
1.355
1.449
1.431
1.681
1.624
0.291
1.449
1.266
78
18.18
ROIC%
32.01
30.53
27.68
30.04
32.12
32.41
34.97
36.52
39.47
41.32
8.37
36.52
32.27
75
17.69
Return on equity%
17.28
15.76
13.25
11.71
10.07
10.18
11.92
9.74
11.68
11.84
12.08
11.68
11.77
37
7.71
Return on assets%
15.16
14.09
16.74
18.29
20.66
22.75
22.01
22.10
22.72
19.86
8.41
22.10
20.26
65
27.54
EPSNT$
12.71
12.37
11.49
11.78
11.50
11.63
11.87
11.08
11.00
10.57
29.90
(1.67%)
(2.79%)
—
25.00
EPS growth%
16.16
15.95
17.70
15.11
14.84
14.24
16.40
13.43
15.68
16.81
15.15
15.68
15.81
46
30.60
Bookvalue per shNT$
10.41
12.11
12.84
12.46
11.67
11.88
13.22
13.89
14.53
14.03
13.05
3.75%
2.51%
—
25.75
FCF per shareNT$
39.03
43.16
42.74
44.21
42.83
45.63
47.85
45.15
49.93
48.97
6.82
2.71%
2.11%
—
28.07
Dividend per shNT$
23.08
21.39
19.20
19.88
18.94
16.43
15.50
15.39
15.77
16.87
19.24
(2.29%)
(4.39%)
—
6.03
Div yield (avg)%
21.02
23.37
21.45
20.13
19.43
18.41
21.06
21.65
22.98
24.90
4.39
21.65
21.25
28
4.92
Payout ratio%
11.48
9.70
12.64
10.84
12.41
10.59
9.79
12.73
13.03
13.02
12.28
12.73
11.95
52
2.160
Shares (diluted)B
3.158
3.579
3.835
3.972
4.027
4.709
4.710
5.398
5.838
5.803
2.220
7.58%
6.82%
8
6.92
Buyback yield%
25.15
26.20
24.00
26.70
24.40
23.77
23.69
21.02
20.61
20.33
18.28
21.02
23.88
9
1.464
D/E ratiox
2.574
2.980
2.856
3.115
3.582
3.882
4.112
3.842
4.225
4.267
0.365
4.112
3.712
27
116.8
Enterprise valueNT$B
153.1
175.4
189.1
189.4
190.5
212.1
228.9
231.5
259.1
262.1
117.0
6.59%
6.38%
72
43.45
LT debtNT$B
75.80
66.50
69.09
65.04
69.95
74.12
78.70
70.78
74.98
71.44
130.2
0.42%
0.08%
41
Cost of revenue
7.17%
1.02×
Operating expenses
6.76%
0.98×