32.16
RevenueNT$B
77.88
77.48
79.53
82.08
83.96
84.48
85.08
87.70
87.75
90.58
35.97
1.53%
1.85%
28
17.86
Revenue growth%
0.40
1.35
0.63
2.11
0.90
0.40
2.57
1.49
1.60
2.44
11.69
1.60
1.42
93
11.07
Gross margin%
3.62
1.25
2.12
4.99
6.07
5.48
3.96
6.20
3.36
1.33
27.50
3.96
3.79
47
3.85
Operating margin%
8.07
9.24
9.45
9.68
12.28
11.58
9.46
8.92
7.77
6.83
7.19
8.92
9.35
50
24.32
Net margin%
7.07
9.60
8.25
5.41
2.82
4.29
2.46
3.42
6.13
4.58
25.62
4.29
5.00
62
35.96
P/E ratio (avg)x
18.58
18.17
16.93
18.68
17.92
16.67
18.44
19.23
20.79
18.62
32.39
18.62
18.51
68
37.21
EV/EBITx
42.78
40.64
46.59
45.65
44.48
46.96
45.59
47.89
49.62
46.58
37.98
46.96
46.12
84
5.90
FCF yield (avg)%
34.08
31.66
34.01
31.29
28.42
28.97
30.37
32.39
33.46
35.64
11.86
32.39
32.02
22
12.50
FCF margin%
21.81
24.16
21.33
23.99
21.83
24.36
26.88
24.99
23.86
24.69
27.92
24.69
24.08
25
0.429
FCF / Net incomex
1.053
1.130
1.093
1.093
0.999
0.974
0.976
0.874
0.914
1.004
0.679
0.974
1.002
73
17.85
ROIC%
11.51
10.62
7.62
4.98
3.88
3.20
0.78
0.48
2.50
4.30
18.66
2.50
4.09
34
23.08
Return on equity%
16.70
18.28
17.47
16.44
18.48
18.32
20.94
20.84
19.76
18.44
16.95
19.76
18.38
25
11.47
Return on assets%
22.91
20.54
22.84
21.09
18.97
17.62
15.85
15.08
17.20
19.23
29.90
17.20
19.10
7
82.55
EPSNT$
125.81
151.05
175.11
171.89
202.14
214.63
253.45
270.44
314.16
309.47
88.63
8.89%
10.05%
—
17.75
EPS growth%
24.76
25.54
25.54
24.49
23.76
23.85
24.72
25.02
28.01
28.66
28.40
25.02
24.89
51
50.07
Bookvalue per shNT$
63.01
57.65
62.99
63.25
60.08
60.20
66.49
66.39
70.56
68.00
26.70
2.51%
0.59%
—
36.03
FCF per shareNT$
108.88
130.16
137.14
140.59
145.49
172.39
202.65
231.22
260.35
288.27
64.98
14.65%
10.13%
—
29.54
Dividend per shNT$
62.03
66.94
60.99
55.78
62.10
69.21
78.44
85.11
93.37
95.57
45.09
9.00%
4.73%
—
14.71
Div yield (avg)%
19.96
19.75
17.43
17.88
18.91
16.13
15.34
14.76
13.66
16.20
2.22
15.34
16.82
23
14.25
Payout ratio%
14.93
17.92
17.93
18.27
16.46
19.11
16.97
18.20
16.70
17.12
14.97
17.12
17.52
61
1.076
Shares (diluted)B
1.405
1.505
1.705
1.701
1.692
1.554
1.614
1.844
1.777
2.002
1.101
3.43%
4.79%
41
2.24
Buyback yield%
3.36
4.16
1.29
2.93
5.72
6.27
7.29
6.78
4.17
4.02
13.97
6.27
4.17
5
1.648
D/E ratiox
0.676
0.724
0.637
0.639
0.584
0.583
0.574
0.525
0.562
0.602
1.661
0.574
0.593
71
54.56
Enterprise valueNT$B
57.07
61.05
55.18
55.21
56.61
55.48
49.10
50.09
45.56
46.79
13.40
(3.74%)
(1.15%)
62
69.64
LT debtNT$B
16.80
18.75
18.99
21.17
24.75
27.54
28.38
27.43
30.94
35.34
15.82
7.38%
7.78%
65
Cost of revenue
1.70%
0.99×
Operating expenses
2.29%
1.04×
Goodwill & intangibles
17.91%