68.69
RevenueNT$B
70.49
74.24
77.96
81.33
86.14
89.88
93.88
97.29
103.0
104.8
71.77
4.00%
4.41%
65
6.79
Revenue growth%
10.22
9.71
6.99
7.91
5.79
3.23
4.01
2.42
2.23
1.77
10.16
2.42
4.90
36
25.34
Gross margin%
11.90
9.93
9.57
12.43
11.24
14.12
16.94
14.54
12.01
12.62
23.29
14.12
12.22
9
23.32
Operating margin%
26.92
24.55
26.85
25.79
26.88
29.33
30.59
33.05
31.11
33.87
15.08
31.11
28.12
40
8.60
Net margin%
30.42
27.98
28.91
31.53
33.41
31.76
30.64
28.26
25.65
24.45
6.76
28.26
29.67
63
22.55
P/E ratio (avg)x
12.62
12.09
13.15
13.53
14.38
14.16
14.64
15.52
18.07
17.22
28.75
15.52
14.27
48
31.88
EV/EBITx
31.43
31.42
29.08
31.01
32.08
35.15
36.03
35.34
34.94
34.56
33.48
35.15
33.32
77
16.17
FCF yield (avg)%
14.22
14.79
13.53
14.41
14.34
17.28
19.14
17.39
15.29
14.16
9.22
17.28
14.60
64
21.55
FCF margin%
23.73
21.13
20.03
22.60
25.34
27.53
27.75
29.69
29.77
28.85
11.81
28.85
26.43
34
1.365
FCF / Net incomex
3.322
3.872
4.053
4.930
5.313
5.936
6.762
7.062
7.858
7.743
0.108
7.062
5.625
68
2.74
ROIC%
23.97
21.87
24.06
26.54
26.66
26.03
24.21
24.37
26.14
27.44
3.38
26.03
25.20
85
14.93
Return on equity%
24.83
21.84
19.96
20.64
19.89
18.92
16.02
17.89
16.20
18.11
11.10
17.89
19.41
31
21.48
Return on assets%
8.68
6.03
8.07
6.11
6.96
9.47
7.51
7.68
7.90
9.42
6.98
7.90
7.79
23
35.05
EPSNT$
12.96
13.17
12.93
13.23
15.65
17.74
20.67
21.45
24.89
29.49
38.03
13.52%
10.00%
—
2.19
EPS growth%
30.61
30.99
31.90
34.11
33.33
31.26
28.79
31.31
31.03
30.95
12.53
31.03
31.14
15
7.30
Bookvalue per shNT$
26.89
26.33
25.76
23.40
20.76
20.57
22.25
20.48
21.67
20.57
15.52
(0.19%)
(2.95%)
—
19.91
FCF per shareNT$
22.61
20.76
21.25
21.37
23.77
23.04
25.26
26.80
28.64
31.67
30.50
5.91%
2.40%
—
33.60
Dividend per shNT$
12.10
12.90
13.37
14.22
13.58
13.75
15.07
17.73
18.55
19.87
13.30
7.91%
6.64%
—
4.35
Div yield (avg)%
18.28
16.48
14.20
14.73
13.54
14.44
13.63
15.36
13.79
12.78
4.07
13.79
14.32
43
21.03
Payout ratio%
14.37
17.01
15.00
13.52
11.75
9.82
9.06
11.37
11.88
9.61
20.70
9.82
11.82
89
1.246
Shares (diluted)B
2.122
2.170
2.528
2.836
3.250
3.426
3.851
3.901
4.185
4.482
1.294
6.64%
9.13%
44
16.23
Buyback yield%
21.80
23.70
21.36
22.29
19.29
18.68
20.00
17.25
16.39
14.41
29.52
17.25
19.65
89
1.205
D/E ratiox
1.950
1.930
2.207
2.472
2.507
2.468
2.753
2.731
3.035
3.195
0.269
2.753
2.489
8
71.79
Enterprise valueNT$B
119.1
130.9
136.2
161.8
177.0
214.4
212.7
214.3
219.3
258.2
26.86
7.84%
10.06%
10
71.88
LT debtNT$B
57.52
59.63
60.87
70.77
70.90
70.31
81.06
90.72
102.8
119.2
17.23
10.95%
7.64%
27
Cost of revenue
4.07%
0.97×
Operating expenses
5.59%
1.12×
Cash and investments
16.15%
Property and equipment
14.50%