10.16
RevenueNT$B
8.077
8.577
9.113
9.565
9.981
10.30
11.09
11.90
12.66
13.56
10.67
6.32%
5.88%
9
14.53
Revenue growth%
5.23
3.23
5.90
3.95
6.31
4.03
1.83
4.25
1.58
1.70
10.15
1.83
3.99
25
6.39
Gross margin%
29.79
28.53
30.50
30.80
28.95
30.85
30.31
31.72
32.63
31.40
7.27
31.40
30.65
11
27.38
Operating margin%
9.69
12.40
10.28
12.23
15.13
15.82
14.76
13.65
10.73
12.37
11.09
13.65
12.39
23
12.79
Net margin%
5.64
6.39
4.46
2.75
5.25
5.58
3.57
4.41
5.03
2.64
4.86
4.41
4.74
72
34.43
P/E ratio (avg)x
12.33
12.10
12.13
13.87
13.73
13.81
14.91
15.01
16.18
18.33
32.88
15.01
13.84
25
9.378
EV/EBITx
18.06
19.31
20.11
19.48
20.16
17.76
19.08
20.26
20.66
19.16
20.69
19.16
19.40
92
22.22
FCF yield (avg)%
15.78
15.36
12.91
15.30
17.84
17.03
14.91
15.57
16.80
17.79
17.68
16.80
15.68
9
27.54
FCF margin%
18.87
19.82
22.12
24.50
22.53
23.67
24.75
22.97
21.81
19.35
29.00
22.97
22.32
65
0.404
FCF / Net incomex
1.990
2.242
2.180
2.130
2.100
2.311
2.083
2.323
2.518
2.468
1.335
2.323
2.211
85
6.09
ROIC%
22.98
21.38
23.73
22.97
21.68
22.92
23.57
23.72
23.92
25.72
9.48
23.72
23.27
14
2.69
Return on equity%
3.91
5.09
2.53
3.52
5.16
2.79
5.37
6.86
7.18
8.01
12.00
6.86
5.12
62
17.31
Return on assets%
23.46
25.97
28.75
26.44
28.22
27.25
27.46
27.54
29.01
28.08
13.67
27.54
27.50
8
36.20
EPSNT$
52.48
57.99
59.68
57.50
55.21
57.37
62.41
68.68
66.08
74.51
39.82
6.18%
4.97%
—
20.90
EPS growth%
10.14
10.34
10.16
7.89
10.52
8.69
7.80
9.47
10.36
10.52
10.55
9.47
10.15
10
20.26
Bookvalue per shNT$
39.10
37.93
42.63
46.35
48.44
47.52
54.58
57.45
56.27
56.54
47.30
3.14%
3.92%
—
12.20
FCF per shareNT$
32.65
29.38
30.38
28.85
28.08
27.52
25.00
22.42
23.00
20.36
17.30
(6.23%)
(3.94%)
—
46.55
Dividend per shNT$
11.13
10.13
10.12
10.93
9.59
10.09
10.71
10.87
11.22
10.25
41.35
1.34%
(1.22%)
—
23.65
Div yield (avg)%
11.36
8.79
11.47
11.78
13.56
13.40
12.93
12.94
13.65
15.80
5.44
13.40
12.93
34
19.14
Payout ratio%
5.47
4.36
1.91
2.51
2.78
0.40
3.27
3.22
3.38
4.20
2.39
3.27
3.24
50
146.2
Shares (diluted)M
130.3
116.7
121.6
121.2
123.4
118.7
117.3
114.4
110.3
117.0
149.1
(1.06%)
(0.69%)
30
6.15
Buyback yield%
15.95
16.99
17.74
18.62
17.94
18.00
17.25
16.79
17.66
17.39
17.98
17.39
17.52
12
1.719
D/E ratiox
1.621
1.656
1.945
2.218
2.438
2.659
3.111
3.324
3.225
3.067
0.634
3.111
2.548
50
10.37
Enterprise valueNT$B
5.335
5.229
5.571
4.814
4.644
4.562
4.981
4.324
3.812
3.309
7.386
(6.56%)
(5.14%)
12
2.976
LT debtNT$B
10.00
10.85
9.758
8.555
8.130
8.498
8.258
8.183
7.493
6.464
7.171
(4.48%)
(4.29%)
45
Cost of revenue
5.88%
1.00×
Operating expenses
5.05%
0.92×
Goodwill & intangibles
15.74%
Cash and investments
15.33%