63.23
RevenueNT$B
42.00
45.94
49.17
54.53
59.92
63.98
70.70
78.28
84.70
91.21
70.33
8.77%
9.17%
7
23.35
Revenue growth%
5.32
3.28
1.13
1.46
1.84
4.18
2.50
0.71
0.59
3.51
3.85
2.50
2.17
71
19.88
Gross margin%
19.88
17.47
15.51
14.41
12.14
12.25
11.18
8.54
10.02
11.28
15.36
11.18
12.19
43
3.49
Operating margin%
21.08
23.07
21.37
24.17
24.08
24.70
26.15
28.04
26.68
27.59
25.15
26.68
24.44
54
28.16
Net margin%
9.64
6.92
8.59
6.81
8.54
8.03
7.88
6.63
7.07
9.62
16.90
7.88
7.95
93
13.38
P/E ratio (avg)x
53.03
52.30
60.08
64.69
60.27
60.86
60.22
62.20
68.37
71.67
14.78
62.20
60.56
27
28.35
EV/EBITx
46.72
50.68
46.48
48.84
47.42
47.30
45.92
45.32
48.27
48.66
11.18
47.30
47.36
7
20.93
FCF yield (avg)%
25.71
23.85
25.65
27.77
26.91
29.49
28.91
27.15
29.11
27.15
27.60
28.91
27.15
39
21.08
FCF margin%
24.68
22.84
21.84
21.83
24.45
26.27
24.81
23.50
20.67
20.42
25.89
23.50
23.17
64
1.091
FCF / Net incomex
1.042
1.083
1.034
1.074
1.198
1.245
1.265
1.258
1.440
1.589
1.508
1.265
1.221
59
19.96
ROIC%
0.40
0.57
1.47
1.40
2.96
3.53
2.38
0.81
0.40
0.40
9.57
0.81
1.10
49
28.17
Return on equity%
34.00
34.71
34.97
35.05
37.36
35.14
36.21
36.64
34.69
36.86
17.81
36.21
35.10
84
25.16
Return on assets%
9.94
11.77
12.85
10.17
8.93
7.69
5.21
6.17
7.98
6.43
14.65
6.43
8.46
86
20.38
EPSNT$
33.56
34.18
37.40
42.70
44.54
50.43
56.06
66.04
66.97
66.49
20.94
8.34%
8.37%
—
18.75
EPS growth%
16.28
16.22
16.49
15.39
15.09
14.04
11.32
11.12
12.03
14.16
10.46
12.03
14.63
39
15.67
Bookvalue per shNT$
9.03
8.32
8.38
8.76
8.81
8.43
9.26
9.77
9.42
8.93
10.05
0.26%
0.24%
—
18.27
FCF per shareNT$
9.57
10.70
10.09
10.79
10.24
11.19
12.19
12.83
13.80
12.32
20.04
3.76%
2.98%
—
11.34
Dividend per shNT$
3.63
3.42
3.43
2.99
2.90
2.51
2.51
2.27
2.21
2.03
7.33
(6.83%)
(6.19%)
—
8.47
Div yield (avg)%
0.40
2.44
0.40
0.40
0.40
2.94
5.30
6.19
8.81
7.41
4.95
6.19
2.69
35
2.98
Payout ratio%
8.11
10.65
8.13
8.57
6.09
8.39
7.75
5.26
8.15
10.73
9.84
8.15
8.14
64
2.793
Shares (diluted)B
3.617
3.316
3.032
3.351
3.694
3.681
3.331
3.368
3.099
2.874
2.793
(4.90%)
(1.28%)
55
12.56
Buyback yield%
3.48
0.62
3.24
4.07
3.78
2.58
4.61
5.23
5.64
4.06
4.52
4.61
3.92
69
0.551
D/E ratiox
3.012
3.325
3.618
3.567
3.926
4.200
4.994
5.139
5.147
5.026
0.813
5.026
4.063
82
75.14
Enterprise valueNT$B
72.96
68.08
65.61
73.71
70.65
65.41
66.45
65.95
61.38
68.64
32.60
(0.58%)
(0.70%)
56
15.37
LT debtNT$B
14.14
12.50
12.93
13.82
13.17
11.92
10.37
10.26
8.843
7.741
67.39
(10.08%)
(7.42%)
68
Cost of revenue
9.47%
1.03×
Operating expenses
8.19%
0.91×
Property and equipment
21.91%
Cash and investments
14.46%
Spread over hurdle
67.18%