63.02
RevenueNT$B
85.09
84.13
84.22
83.63
85.72
87.25
88.82
87.59
88.12
86.74
64.45
0.24%
0.42%
27
15.47
Revenue growth%
23.96
26.42
24.47
23.73
23.41
20.61
17.76
19.56
18.08
19.71
16.08
19.56
22.01
91
13.25
Gross margin%
10.47
10.79
11.30
8.77
11.38
10.54
11.30
8.47
5.84
8.45
2.15
8.47
10.50
71
7.55
Operating margin%
13.40
15.74
17.06
15.26
16.60
13.76
11.14
9.65
7.43
7.92
29.15
9.65
13.58
61
5.74
Net margin%
4.03
4.56
7.25
6.57
4.08
5.03
3.50
4.30
1.53
0.75
28.86
3.50
4.19
92
23.01
P/E ratio (avg)x
34.82
32.80
33.58
31.18
29.59
31.33
29.83
29.61
31.26
31.20
14.78
31.20
31.23
26
37.31
EV/EBITx
18.49
16.72
15.82
14.18
13.01
12.07
13.33
12.55
12.82
14.34
36.68
12.82
13.75
68
7.72
FCF yield (avg)%
18.28
16.28
15.04
16.96
16.05
18.08
17.42
17.22
19.00
17.92
16.63
17.92
17.32
23
21.75
FCF margin%
24.83
22.30
19.96
20.54
18.68
17.21
17.36
19.44
16.80
16.70
28.05
17.21
19.06
86
0.225
FCF / Net incomex
0.793
0.735
0.668
0.656
0.619
0.609
0.611
0.649
0.715
0.775
1.713
0.649
0.662
71
24.82
ROIC%
17.31
15.25
13.77
15.94
13.80
14.44
15.75
16.68
13.96
12.29
11.92
14.44
14.85
29
6.79
Return on equity%
10.39
13.37
12.19
10.19
10.76
13.46
15.50
15.48
17.70
15.12
26.40
15.48
13.41
84
6.01
Return on assets%
11.55
11.60
8.94
7.38
4.80
7.79
8.74
7.42
7.40
5.31
20.88
7.42
7.60
41
11.69
EPSNT$
22.08
20.93
19.48
19.34
18.45
17.38
18.83
18.17
19.23
16.39
12.03
(2.34%)
(3.02%)
—
13.41
EPS growth%
23.07
22.02
19.51
19.24
19.92
19.12
19.90
18.49
19.95
17.49
6.12
19.12
19.71
65
4.63
Bookvalue per shNT$
15.89
13.70
13.89
11.78
10.06
9.89
10.41
8.77
8.30
8.44
20.49
(3.44%)
(7.48%)
—
30.82
FCF per shareNT$
12.32
10.55
9.26
8.67
9.05
8.90
7.83
6.95
6.92
6.86
10.13
(5.39%)
(6.86%)
—
30.19
Dividend per shNT$
34.56
32.51
36.26
41.01
46.16
43.41
39.46
40.23
36.93
40.08
11.13
(2.78%)
1.79%
—
9.04
Div yield (avg)%
4.62
3.20
4.42
2.62
2.10
2.94
1.59
2.95
5.44
3.05
18.24
2.95
3.00
58
29.30
Payout ratio%
12.99
15.13
17.96
19.69
19.84
19.41
18.60
19.81
21.06
23.31
14.91
19.81
19.55
26
3.120
Shares (diluted)B
4.007
3.728
3.604
3.725
3.929
3.799
3.532
3.506
4.008
4.415
2.971
2.36%
1.80%
78
9.35
Buyback yield%
16.80
15.95
16.80
19.42
20.53
18.13
17.02
17.58
17.87
19.44
13.36
17.87
17.72
89
0.666
D/E ratiox
0.367
0.327
0.333
0.298
0.275
0.274
0.251
0.229
0.238
0.232
0.385
0.238
0.275
25
44.13
Enterprise valueNT$B
93.90
90.18
101.3
99.74
114.3
117.7
122.1
141.8
138.5
137.5
87.89
3.76%
4.26%
18
89.29
LT debtNT$B
67.76
68.28
75.34
83.00
87.63
100.0
114.0
105.2
120.2
116.0
70.70
5.77%
4.93%
42
Cost of revenue
0.63%
1.02×
Operating expenses
(0.34%)
0.93×
Goodwill & intangibles
15.15%