36.80
RevenueNT$B
53.24
53.78
54.91
55.19
54.71
56.18
56.32
55.41
55.35
55.24
40.89
0.19%
0.61%
63
26.73
Revenue growth%
12.56
13.40
16.34
14.18
15.61
15.92
17.53
15.10
14.74
11.98
3.06
15.10
14.92
45
28.27
Gross margin%
9.23
6.39
9.04
6.95
4.48
5.39
5.29
2.60
3.56
4.69
13.84
4.69
5.34
78
10.68
Operating margin%
20.33
21.60
24.58
23.49
21.81
20.37
21.64
20.21
21.06
23.37
25.51
21.06
21.62
43
5.62
Net margin%
32.71
30.11
31.55
32.60
34.47
36.46
36.91
35.30
35.72
37.16
22.45
36.46
34.88
29
36.48
P/E ratio (avg)x
26.56
29.19
31.03
30.72
32.27
34.22
36.10
37.52
38.33
39.66
31.27
37.52
33.25
36
20.00
EV/EBITx
41.13
43.93
53.29
55.62
67.20
66.67
76.31
78.13
93.52
102.4
12.29
78.13
66.94
66
25.29
FCF yield (avg)%
18.64
16.84
14.38
16.62
15.23
13.65
13.75
15.27
14.36
15.27
20.44
14.36
15.25
92
21.79
FCF margin%
22.97
24.71
25.36
27.88
25.33
23.32
21.58
23.02
22.47
23.98
25.38
23.02
23.65
75
0.552
FCF / Net incomex
1.541
1.759
1.777
1.722
1.662
1.651
1.711
1.918
1.968
2.051
0.713
1.918
1.741
41
23.19
ROIC%
4.81
7.16
5.59
5.68
3.54
4.87
7.23
4.69
1.94
4.94
7.12
4.87
4.90
35
21.25
Return on equity%
23.29
23.85
25.65
23.77
24.64
24.97
25.33
26.20
24.72
25.45
23.51
25.33
24.85
19
3.38
Return on assets%
28.82
26.90
25.08
24.99
25.47
26.70
29.55
27.56
24.74
25.26
19.42
26.70
26.08
12
33.33
EPSNT$
57.47
66.50
72.15
73.15
75.87
89.65
95.72
108.20
124.25
131.74
37.07
11.67%
9.92%
—
21.83
EPS growth%
17.36
19.81
19.54
17.31
19.29
19.68
19.92
16.99
16.31
16.48
16.24
16.99
18.33
43
37.34
Bookvalue per shNT$
37.53
37.04
39.04
46.03
54.00
61.68
71.36
79.34
91.89
91.03
36.22
11.01%
9.62%
—
38.80
FCF per shareNT$
5.59
5.70
5.30
5.78
5.38
5.81
5.15
5.41
5.62
5.53
8.09
0.55%
(0.26%)
—
40.13
Dividend per shNT$
13.79
12.82
12.93
13.28
14.29
15.33
15.56
15.38
16.05
16.68
32.47
3.14%
1.95%
—
19.05
Div yield (avg)%
10.56
13.46
10.58
8.94
10.94
10.75
8.68
8.75
11.59
13.89
8.38
10.75
10.67
40
20.19
Payout ratio%
15.88
17.11
14.78
16.24
15.87
15.11
13.40
13.25
13.64
14.04
10.84
13.64
14.95
46
0.728
Shares (diluted)B
1.194
1.290
1.407
1.355
1.464
1.543
1.607
1.820
1.889
1.867
0.744
4.98%
5.53%
62
26.57
Buyback yield%
25.39
27.99
26.17
26.54
29.00
26.21
29.06
31.20
31.14
31.54
24.18
31.14
28.49
30
0.193
D/E ratiox
2.102
2.036
2.260
2.448
2.461
2.222
2.501
2.707
2.756
2.571
0.198
2.571
2.455
57
43.86
Enterprise valueNT$B
68.25
64.07
68.30
71.92
69.66
79.39
79.98
77.27
78.44
87.15
44.44
4.58%
3.18%
5
16.19
LT debtNT$B
15.79
14.82
14.33
13.75
14.93
13.40
12.15
11.45
12.33
11.32
38.02
(5.38%)
(2.99%)
40
Cost of revenue
0.88%
1.03×
Operating expenses
0.37%
0.98×
Spread over hurdle
25.51%