45.26
RevenueNT$B
35.91
37.82
38.61
41.01
41.97
43.80
45.03
47.79
49.54
52.07
49.09
4.41%
4.33%
66
7.81
Revenue growth%
34.34
32.26
30.43
29.68
30.29
29.00
26.34
28.68
31.52
33.20
10.97
29.00
30.36
53
2.75
Gross margin%
10.01
8.10
6.54
6.16
7.73
8.21
6.11
7.32
10.20
10.31
21.03
8.21
7.91
24
12.49
Operating margin%
38.71
38.88
41.42
42.06
40.83
38.53
37.40
34.83
36.74
37.08
28.81
37.08
38.62
75
8.73
Net margin%
16.08
19.05
19.14
20.74
19.29
16.73
18.73
19.61
17.61
18.97
11.84
18.73
19.01
12
32.11
P/E ratio (avg)x
17.29
16.23
14.63
16.39
17.87
19.08
17.99
18.17
16.95
15.31
28.20
17.99
17.12
55
8.473
EV/EBITx
17.87
19.04
18.01
19.38
18.02
19.15
20.08
21.35
19.90
17.58
18.93
19.90
19.09
94
6.28
FCF yield (avg)%
31.44
31.63
33.49
33.91
32.03
31.28
32.23
33.15
33.54
35.01
14.17
33.15
32.69
45
27.56
FCF margin%
29.30
27.09
28.64
29.10
27.34
28.74
28.96
30.88
32.16
33.59
27.21
30.88
29.03
49
1.056
FCF / Net incomex
2.084
2.342
2.662
2.807
2.942
3.307
3.878
3.907
4.262
4.638
0.334
3.907
3.125
21
24.77
ROIC%
14.80
11.95
14.63
14.50
12.52
9.72
9.63
7.30
5.22
4.91
12.68
7.30
10.83
59
20.11
Return on equity%
13.92
11.02
8.74
5.89
5.13
3.13
5.00
2.64
1.51
0.40
22.39
2.64
5.06
76
13.89
Return on assets%
15.99
14.63
17.17
19.04
18.36
18.10
18.49
18.40
16.09
19.05
14.71
18.40
18.23
32
4.38
EPSNT$
13.83
13.13
15.26
14.22
13.47
14.73
14.41
14.92
14.20
14.28
4.47
1.18%
1.73%
—
27.48
EPS growth%
6.45
4.28
6.33
3.77
1.71
0.40
0.40
0.40
0.40
3.22
18.36
0.40
2.47
31
2.10
Bookvalue per shNT$
4.54
5.34
5.62
6.02
6.92
7.78
8.09
9.21
8.92
10.44
6.80
8.57%
9.11%
—
7.11
FCF per shareNT$
9.91
9.06
9.89
9.05
9.63
10.29
9.67
10.55
9.38
10.06
10.15
0.88%
0.74%
—
8.34
Dividend per shNT$
11.26
12.03
12.96
14.08
14.70
15.65
17.56
19.86
21.35
21.14
6.96
7.53%
7.97%
—
16.96
Div yield (avg)%
19.26
16.45
19.16
20.76
19.26
16.57
17.50
14.74
14.15
14.83
29.59
14.83
17.03
72
16.11
Payout ratio%
25.40
25.38
24.25
22.08
23.56
21.57
23.23
25.43
24.07
26.52
8.75
24.07
24.16
36
1.779
Shares (diluted)B
2.000
2.206
2.512
2.806
2.700
2.766
2.930
2.993
2.731
2.972
1.715
1.94%
5.35%
23
15.34
Buyback yield%
28.22
27.21
29.40
30.75
28.16
29.11
31.86
29.77
27.46
25.63
23.74
29.11
28.67
15
0.965
D/E ratiox
1.280
1.150
1.103
1.078
1.121
1.007
0.999
1.014
1.099
1.088
0.886
1.014
1.094
31
25.61
Enterprise valueNT$B
10.80
10.91
12.52
12.62
12.92
12.74
14.86
14.68
15.14
17.75
39.95
6.56%
4.69%
5
44.94
LT debtNT$B
37.07
42.15
50.37
49.85
52.86
60.98
69.23
74.27
76.90
86.90
37.86
10.45%
10.05%
20
Cost of revenue
4.33%
1.00×
Operating expenses
3.58%
0.93×
Goodwill & intangibles
17.09%