23.39
RevenueNT$B
37.24
40.23
42.37
44.84
48.16
50.11
53.43
56.08
60.19
62.64
24.92
5.40%
5.96%
76
19.91
Revenue growth%
20.03
22.72
21.55
18.65
20.61
23.08
20.60
21.76
21.46
23.27
18.10
21.76
21.50
8
22.81
Gross margin%
7.07
4.37
6.58
8.04
6.45
9.01
9.43
6.97
9.06
9.12
15.30
9.06
7.56
24
12.17
Operating margin%
13.39
11.18
12.49
11.01
12.55
10.39
8.98
11.19
11.36
8.80
23.06
10.39
11.18
67
17.04
Net margin%
8.50
11.09
12.33
10.27
10.07
7.87
5.71
8.47
7.32
7.03
27.32
7.32
8.48
25
37.24
P/E ratio (avg)x
22.65
22.76
25.60
24.43
27.31
25.64
24.71
27.58
30.42
30.55
36.90
27.58
25.62
55
21.26
EV/EBITx
26.90
30.93
32.28
38.76
40.88
48.88
55.75
61.86
66.45
72.19
24.64
61.86
44.88
46
2.92
FCF yield (avg)%
22.76
20.63
21.26
20.68
22.51
22.79
23.16
21.35
23.82
24.09
21.39
23.16
22.64
31
24.13
FCF margin%
4.73
5.20
6.95
5.07
3.81
3.59
4.09
3.26
5.91
3.53
17.10
3.59
4.41
39
1.068
FCF / Net incomex
1.014
0.989
1.114
1.146
1.163
1.291
1.241
1.288
1.256
1.370
0.307
1.288
1.202
95
17.25
ROIC%
23.63
20.78
21.09
22.32
22.55
21.24
19.86
19.53
18.28
17.44
16.88
19.53
20.93
74
16.05
Return on equity%
11.91
12.31
13.95
11.06
11.05
11.85
9.11
6.59
8.04
8.54
2.50
8.54
11.05
21
28.25
Return on assets%
30.07
29.77
32.59
33.11
34.93
36.37
39.18
39.32
41.42
41.40
4.11
39.32
35.65
42
3.62
EPSNT$
10.98
12.99
14.17
14.04
16.43
18.18
18.94
21.61
23.82
26.43
3.73
9.97%
10.64%
—
10.90
EPS growth%
18.97
17.58
15.72
13.42
14.30
12.85
10.63
12.59
13.62
14.14
4.73
12.85
13.88
40
5.29
Bookvalue per shNT$
3.45
3.88
3.96
4.01
4.58
4.58
4.51
5.06
5.86
6.69
0.97
7.89%
8.26%
—
5.40
FCF per shareNT$
4.59
5.27
6.10
7.04
7.45
7.22
8.18
9.73
10.61
12.18
3.32
10.34%
10.90%
—
5.11
Dividend per shNT$
3.75
3.78
3.87
4.09
3.71
3.95
4.25
4.47
4.11
4.39
5.76
3.42%
1.39%
—
7.78
Div yield (avg)%
8.33
11.16
9.96
11.50
8.53
8.82
8.77
9.78
9.23
12.21
8.20
9.23
9.51
62
26.07
Payout ratio%
14.82
15.70
18.62
18.77
19.00
20.94
19.89
22.86
24.90
26.60
7.75
22.86
19.45
88
4.701
Shares (diluted)B
7.027
8.068
8.768
8.697
9.616
9.465
9.762
10.94
11.76
11.10
4.764
2.92%
4.42%
57
2.60
Buyback yield%
12.69
15.36
18.24
16.08
18.17
17.45
18.28
16.15
14.98
14.44
5.10
16.15
16.12
47
0.264
D/E ratiox
1.739
2.024
2.344
2.824
3.019
3.623
3.794
4.533
4.722
5.590
0.567
4.533
3.321
85
82.00
Enterprise valueNT$B
76.39
67.94
73.79
75.40
77.05
82.04
73.41
73.35
66.44
60.08
20.74
(4.85%)
(2.44%)
23
11.81
LT debtNT$B
74.24
76.95
77.55
86.86
96.27
103.3
98.78
97.26
101.1
104.9
55.29
1.73%
2.62%
72
Cost of revenue
6.06%
1.01×
Operating expenses
5.47%
0.95×
Property and equipment
15.01%