81.12
RevenueNT$B
47.98
51.72
56.02
59.19
65.20
69.56
75.41
80.58
87.44
92.80
89.93
7.32%
7.69%
28
26.31
Revenue growth%
17.93
16.99
18.15
17.30
14.84
12.66
12.53
12.24
12.68
10.36
13.94
12.53
13.76
74
19.41
Gross margin%
6.92
7.66
8.44
10.04
7.78
7.72
5.39
2.50
0.73
3.07
15.40
3.07
7.29
66
26.63
Operating margin%
8.18
11.04
8.51
10.04
12.06
11.04
11.25
9.58
6.95
9.37
7.00
9.58
9.81
18
8.76
Net margin%
1.06
0.68
0.40
1.52
0.40
0.40
0.40
0.42
1.02
0.40
23.56
0.40
0.41
8
8.000
P/E ratio (avg)x
12.23
12.50
11.35
10.84
10.68
11.78
11.13
12.21
11.15
10.49
36.08
11.15
11.25
73
7.459
EV/EBITx
9.546
9.982
10.88
11.87
11.91
11.91
11.54
12.45
14.62
14.64
30.06
12.45
11.89
22
11.98
FCF yield (avg)%
15.29
18.22
17.51
14.82
11.83
13.32
11.86
13.79
16.60
16.30
17.12
13.79
15.06
46
28.49
FCF margin%
21.22
22.79
20.11
18.75
16.78
13.97
15.68
13.33
10.55
9.22
11.21
13.33
16.23
5
0.146
FCF / Net incomex
1.197
1.235
1.452
1.426
1.558
1.735
1.784
2.029
2.255
2.494
0.378
2.029
1.646
10
13.28
ROIC%
15.66
14.86
12.85
13.29
12.46
14.00
11.07
13.99
11.68
12.40
12.49
12.40
13.07
54
28.65
Return on equity%
16.79
15.02
17.58
18.62
16.31
15.81
18.26
16.32
16.15
14.20
6.80
16.15
16.31
31
29.56
Return on assets%
24.44
25.99
24.68
24.84
27.37
24.39
21.39
21.05
22.89
23.95
14.47
22.89
24.42
48
1.81
EPSNT$
3.30
3.46
3.35
3.71
4.08
4.66
5.14
5.60
5.97
5.85
1.87
7.50%
6.69%
—
7.76
EPS growth%
0.40
3.17
6.13
7.25
5.67
6.87
6.94
9.51
12.38
11.80
29.52
9.51
6.91
51
1.79
Bookvalue per shNT$
7.92
8.16
8.79
9.89
9.68
11.05
11.38
12.50
11.57
12.34
7.59
4.98%
4.01%
—
2.78
FCF per shareNT$
3.83
4.23
4.44
4.80
5.63
6.16
6.49
6.88
7.84
7.66
1.19
6.37%
8.47%
—
5.38
Dividend per shNT$
7.32
7.56
8.14
8.66
8.57
9.72
10.53
11.87
12.99
13.28
3.21
9.14%
6.53%
—
2.33
Div yield (avg)%
18.21
18.46
18.95
21.53
19.11
20.91
23.03
25.76
28.33
29.48
23.14
25.76
21.22
71
11.47
Payout ratio%
28.36
27.49
27.13
29.28
27.91
30.59
29.00
27.82
28.49
31.36
4.23
29.00
28.43
65
5.347
Shares (diluted)B
4.493
4.935
4.805
4.668
4.112
3.944
3.802
4.162
3.902
3.474
5.502
(3.32%)
(3.66%)
45
23.74
Buyback yield%
30.27
32.19
32.52
31.36
32.80
31.89
30.48
29.38
28.61
28.87
20.41
29.38
30.92
49
0.968
D/E ratiox
0.163
0.189
0.197
0.201
0.242
0.272
0.290
0.349
0.368
0.395
0.730
0.349
0.257
29
52.59
Enterprise valueNT$B
39.41
42.87
46.83
48.71
52.61
51.33
58.62
62.89
67.61
63.16
68.12
3.72%
5.78%
12
70.50
LT debtNT$B
82.66
84.70
100.9
120.2
134.6
132.6
131.3
136.3
160.6
174.2
26.73
5.30%
8.82%
88
Cost of revenue
7.69%
1.00×
Operating expenses
7.95%
1.02×
Cash and investments
20.23%