10.47
RevenueNT$B
18.11
18.69
19.25
19.85
19.67
19.54
19.93
19.65
20.04
19.94
10.97
0.27%
1.08%
26
7.35
Revenue growth%
30.58
32.92
30.67
28.27
26.08
28.78
28.97
29.20
30.54
29.80
29.09
29.20
29.50
62
19.15
Gross margin%
16.71
16.58
15.16
14.59
17.06
14.72
15.51
14.65
16.39
17.18
20.09
15.51
15.95
9
28.72
Operating margin%
5.89
8.22
7.18
9.58
11.84
13.10
14.70
16.36
15.54
14.26
4.10
14.70
12.47
81
22.22
Net margin%
0.40
1.49
0.40
2.63
1.06
2.35
2.72
0.78
3.11
6.00
12.11
2.72
1.92
64
7.944
P/E ratio (avg)x
27.59
31.93
37.35
43.88
42.25
44.74
43.36
41.35
47.40
45.88
35.79
44.74
42.80
45
15.73
EV/EBITx
25.03
23.57
22.77
21.77
22.15
23.08
25.42
28.01
27.51
28.53
24.91
27.51
24.30
20
28.70
FCF yield (avg)%
14.56
11.61
10.52
11.13
11.46
14.30
14.62
14.52
15.33
17.46
23.25
14.62
14.41
78
17.92
FCF margin%
29.84
28.35
26.03
27.95
27.69
27.63
25.48
24.05
26.83
28.04
17.39
26.83
27.66
60
1.212
FCF / Net incomex
1.386
1.293
1.284
1.164
1.100
0.969
0.983
1.012
0.980
0.992
1.373
0.983
1.056
69
4.53
ROIC%
1.93
3.15
1.76
4.70
6.45
3.79
2.71
3.06
3.91
3.52
7.68
3.52
3.34
84
16.99
Return on equity%
10.54
10.73
8.29
8.65
11.63
10.47
12.15
14.78
13.18
14.46
2.29
13.18
11.18
32
2.55
Return on assets%
33.28
32.23
29.99
28.88
31.01
31.96
29.08
29.06
28.69
27.11
16.44
29.06
29.54
22
3.94
EPSNT$
3.04
3.28
3.41
3.85
4.07
4.44
4.93
5.88
6.70
8.09
4.21
14.72%
10.04%
—
22.94
EPS growth%
30.25
32.27
31.53
29.85
31.49
30.95
32.80
35.29
33.22
30.60
10.21
32.80
31.51
65
4.38
Bookvalue per shNT$
8.24
9.95
10.87
12.82
13.09
15.50
16.20
18.28
18.11
21.53
4.18
10.46%
11.42%
—
5.59
FCF per shareNT$
4.87
5.08
4.53
4.32
3.86
3.78
3.58
3.23
2.92
2.58
3.37
(7.79%)
(6.37%)
—
4.77
Dividend per shNT$
3.01
2.82
3.06
3.36
3.43
3.67
3.34
3.17
3.23
3.47
2.57
0.21%
1.27%
—
4.47
Div yield (avg)%
9.82
7.65
6.82
7.25
4.89
4.59
6.30
6.34
5.31
2.60
5.84
5.31
6.32
6
23.35
Payout ratio%
18.46
17.46
16.42
17.04
15.02
16.05
13.71
15.92
14.25
14.10
4.77
14.25
15.99
91
0.760
Shares (diluted)B
1.138
1.315
1.381
1.592
1.724
1.938
2.103
2.340
2.509
2.526
0.800
7.93%
8.67%
12
3.66
Buyback yield%
1.72
1.92
0.40
1.18
0.40
0.92
3.60
5.45
2.63
3.42
19.77
3.42
1.82
50
1.007
D/E ratiox
1.301
1.442
1.464
1.523
1.612
1.874
2.095
2.191
2.641
2.947
1.397
2.191
1.743
81
8.882
Enterprise valueNT$B
4.863
4.910
5.373
5.007
4.907
5.565
5.758
5.369
5.263
5.527
0.933
2.41%
2.67%
55
9.329
LT debtNT$B
14.02
15.03
14.09
13.88
13.04
14.13
15.27
15.25
15.04
15.80
14.44
3.92%
0.87%
53
Cost of revenue
1.22%
1.01×
Operating expenses
1.23%
1.02×
Goodwill & intangibles
16.87%
Property and equipment
16.41%
Spread over hurdle
24.78%