52.95
RevenueNT$B
46.77
48.36
49.84
50.08
50.55
51.66
52.36
52.58
53.14
53.82
58.26
1.26%
1.31%
28
18.23
Revenue growth%
13.16
15.55
17.58
17.05
14.66
15.45
15.13
15.76
16.21
16.73
27.18
15.76
15.66
18
21.98
Gross margin%
28.32
27.11
26.46
25.16
24.41
26.41
24.83
22.51
20.84
20.35
21.18
22.51
25.00
21
18.11
Operating margin%
12.99
13.99
13.38
15.57
12.71
14.30
13.28
14.83
15.30
17.30
27.66
14.83
14.15
81
18.41
Net margin%
8.73
9.98
7.94
8.98
9.19
12.13
11.99
12.34
11.04
10.38
12.22
11.99
10.18
91
23.14
P/E ratio (avg)x
35.59
35.05
38.80
46.15
52.13
59.00
70.11
72.43
85.70
89.52
25.37
72.43
55.57
69
33.71
EV/EBITx
52.83
54.56
58.31
64.02
67.12
78.06
76.49
90.27
107.1
103.4
7.764
90.27
71.80
73
10.15
FCF yield (avg)%
11.59
13.67
14.99
13.22
12.42
14.87
14.69
16.53
18.24
18.53
11.96
16.53
14.78
70
27.64
FCF margin%
24.57
22.70
25.34
27.63
29.91
27.31
27.42
25.66
25.87
23.94
27.82
25.87
25.76
55
0.442
FCF / Net incomex
1.149
1.290
1.255
1.353
1.390
1.538
1.717
1.712
1.624
1.804
0.879
1.712
1.464
9
17.39
ROIC%
19.93
22.63
23.96
26.77
25.36
25.82
26.57
29.40
27.25
24.69
12.97
26.57
25.59
76
2.26
Return on equity%
12.35
12.15
11.88
13.13
10.44
11.57
12.50
13.37
14.85
14.16
2.66
13.37
12.43
88
5.69
Return on assets%
2.54
4.78
5.45
3.95
6.29
3.31
4.10
1.95
1.12
2.58
16.66
2.58
3.63
52
2.66
EPSNT$
2.78
2.96
3.07
2.82
2.52
2.35
2.59
2.68
2.57
2.43
2.84
(0.73%)
(0.56%)
—
6.05
EPS growth%
9.84
11.64
11.74
13.03
13.07
16.03
13.38
15.80
13.54
13.78
12.36
13.78
13.23
22
2.86
Bookvalue per shNT$
5.88
6.31
6.39
6.47
6.54
7.08
7.15
7.78
7.68
7.25
4.30
2.09%
2.24%
—
2.48
FCF per shareNT$
3.05
3.14
3.43
3.67
4.03
4.18
4.74
4.98
5.70
6.07
2.10
8.57%
7.16%
—
2.01
Dividend per shNT$
3.54
3.83
3.84
4.06
3.76
3.92
3.93
3.78
3.37
3.52
5.30
(1.36%)
(0.72%)
—
8.41
Div yield (avg)%
5.83
2.92
4.72
3.45
2.22
4.18
5.79
7.30
4.64
5.71
18.86
5.71
4.68
65
20.35
Payout ratio%
7.44
7.19
8.73
9.37
10.07
12.92
11.89
14.48
16.15
13.20
16.57
13.20
10.98
85
3.396
Shares (diluted)B
2.974
3.206
3.226
3.334
3.477
3.487
3.082
3.269
2.872
2.959
3.454
(3.17%)
(0.23%)
23
6.76
Buyback yield%
11.65
10.77
11.93
13.28
11.66
12.79
13.60
16.02
17.37
18.97
14.07
16.02
13.03
6
0.575
D/E ratiox
0.561
0.594
0.582
0.614
0.715
0.702
0.713
0.721
0.704
0.773
0.761
0.713
0.703
58
65.54
Enterprise valueNT$B
18.61
18.17
17.20
17.51
17.62
17.64
17.24
17.81
17.75
18.97
52.01
1.49%
(0.10%)
39
60.83
LT debtNT$B
36.25
35.95
38.67
45.94
53.61
55.55
59.64
64.03
66.43
67.80
61.18
4.81%
8.14%
47
Cost of revenue
1.36%
1.01×
Operating expenses
1.25%
0.99×
Property and equipment
15.80%