21.81
RevenueNT$B
24.13
25.39
26.91
28.64
30.98
32.77
34.41
37.60
41.22
44.15
23.02
7.34%
7.18%
65
29.65
Revenue growth%
0.40
3.27
5.40
4.16
2.40
0.96
1.03
2.69
2.03
4.27
15.79
2.03
2.54
89
3.54
Gross margin%
6.04
4.52
5.52
8.31
5.66
3.50
4.50
6.67
9.32
11.71
17.86
6.67
5.85
94
24.32
Operating margin%
5.30
2.89
4.15
6.13
4.97
1.99
0.40
1.80
0.40
3.09
2.75
1.80
2.99
54
16.42
Net margin%
1.99
4.82
3.09
5.37
3.24
2.67
2.40
5.39
4.29
3.48
18.17
3.48
3.36
31
8.738
P/E ratio (avg)x
24.48
22.23
22.77
21.89
21.55
22.57
24.72
26.86
27.09
25.25
30.59
25.25
23.63
58
35.06
EV/EBITx
28.53
29.49
29.97
26.86
27.05
26.22
23.79
25.36
23.84
24.97
14.82
24.97
26.54
47
17.38
FCF yield (avg)%
8.04
5.15
6.68
4.64
6.94
5.37
2.82
2.30
4.12
7.06
5.42
4.12
5.26
70
19.21
FCF margin%
9.28
11.78
9.66
12.11
14.29
13.47
13.63
10.83
9.95
12.55
12.44
12.55
11.95
67
1.043
FCF / Net incomex
1.766
1.744
1.926
2.035
2.306
2.284
2.128
1.955
1.801
2.050
1.579
2.050
1.995
27
3.24
ROIC%
12.23
13.93
15.32
16.47
16.02
16.43
13.80
16.11
17.59
17.31
19.32
16.43
16.07
35
27.11
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
2.41
5.13
2.63
0.56
12.22
2.41
0.40
27
7.01
Return on assets%
6.08
3.64
1.37
0.40
0.85
0.40
2.18
4.67
6.66
5.99
25.24
4.67
2.91
28
9.17
EPSNT$
13.30
12.04
11.19
10.16
10.36
8.85
7.86
8.23
6.95
7.35
10.14
(6.65%)
(7.08%)
—
3.68
EPS growth%
34.15
35.62
36.06
38.57
38.95
38.65
37.02
36.41
36.24
34.16
29.89
36.41
36.32
31
5.97
Bookvalue per shNT$
7.83
7.70
7.34
6.87
6.62
6.93
7.63
8.29
8.43
8.28
6.50
4.60%
1.63%
—
7.67
FCF per shareNT$
8.28
8.41
9.65
10.69
11.61
13.26
14.06
13.03
14.65
13.70
10.09
3.37%
5.91%
—
18.68
Dividend per shNT$
24.44
26.81
24.71
25.71
26.39
28.34
30.18
27.03
24.89
25.05
6.38
(1.03%)
0.74%
—
16.25
Div yield (avg)%
15.62
15.85
14.86
17.42
15.75
16.37
18.17
20.98
22.04
19.48
6.10
19.48
16.90
87
2.29
Payout ratio%
20.39
21.91
19.75
18.99
16.18
17.58
15.85
13.65
16.13
18.11
7.22
16.13
17.84
58
2.715
Shares (diluted)B
4.006
4.388
4.403
4.562
5.159
5.700
5.455
5.508
5.978
6.111
2.642
3.45%
4.63%
69
15.87
Buyback yield%
0.56
2.31
0.40
0.40
0.40
3.37
5.57
2.58
5.45
3.12
13.61
3.37
2.45
25
0.998
D/E ratiox
0.633
0.603
0.648
0.707
0.761
0.861
0.917
1.019
1.100
1.207
1.761
1.019
0.811
16
43.66
Enterprise valueNT$B
22.36
24.02
25.33
22.58
23.02
22.26
22.44
24.36
24.60
24.86
11.86
1.55%
1.60%
68
12.67
LT debtNT$B
38.28
39.25
45.00
46.42
48.49
54.20
55.74
54.30
56.37
53.73
22.57
2.07%
3.86%
89
Cost of revenue
7.25%
1.01×
Operating expenses
7.28%
1.01×
Property and equipment
14.42%