88.55
RevenueNT$B
181.0
185.4
183.8
183.4
188.1
192.2
196.4
200.7
203.7
205.7
95.04
1.80%
1.41%
32
2.40
Revenue growth%
23.90
21.58
20.41
19.76
17.23
16.27
13.28
13.15
12.09
14.02
28.29
13.28
16.75
46
12.27
Gross margin%
32.04
29.34
27.08
24.40
22.44
23.11
22.23
19.46
19.63
19.70
18.95
19.70
22.77
45
11.87
Operating margin%
17.98
18.25
16.73
15.77
17.67
17.47
16.12
14.93
12.39
15.16
15.53
15.16
16.42
55
11.79
Net margin%
10.71
9.35
8.62
9.30
9.68
12.20
10.69
13.00
14.90
15.63
5.93
13.00
10.70
26
13.70
P/E ratio (avg)x
41.09
39.80
36.43
32.88
35.37
34.66
33.48
31.20
31.24
34.00
19.32
33.48
34.33
36
26.89
EV/EBITx
38.44
37.26
33.59
35.97
38.17
32.98
33.97
36.38
32.65
29.43
16.47
32.98
34.97
23
18.77
FCF yield (avg)%
16.91
18.93
16.54
16.42
19.34
21.16
22.49
23.03
25.34
25.74
6.23
23.03
20.25
54
14.54
FCF margin%
8.45
7.15
7.86
9.46
8.13
8.84
10.19
11.36
12.31
13.89
20.44
11.36
9.15
47
1.738
FCF / Net incomex
1.613
1.690
1.558
1.613
1.426
1.403
1.421
1.293
1.284
1.199
0.783
1.293
1.423
55
20.66
ROIC%
21.95
21.65
20.30
19.29
18.34
18.08
17.47
16.57
15.47
14.96
13.62
16.57
18.21
68
11.50
Return on equity%
21.81
24.60
25.70
25.50
27.14
24.78
26.23
27.01
28.56
30.26
14.26
27.01
25.97
76
14.79
Return on assets%
26.71
26.50
26.12
26.08
23.80
23.52
20.86
20.10
18.36
20.86
27.32
20.86
23.66
49
200.11
EPSNT$
378.98
357.93
361.36
350.53
401.84
423.59
488.39
518.42
478.38
475.94
223.16
3.44%
3.64%
—
5.14
EPS growth%
2.53
2.55
1.43
0.40
0.64
1.14
0.40
3.03
1.23
0.40
25.93
1.14
1.18
70
361.71
Bookvalue per shNT$
442.60
435.23
458.12
458.99
431.27
403.67
414.04
383.18
409.30
435.02
239.48
0.17%
0.18%
—
472.57
FCF per shareNT$
412.45
475.09
501.51
482.33
508.86
529.47
528.28
557.67
628.50
632.29
482.27
4.44%
4.42%
—
451.49
Dividend per shNT$
120.99
104.84
91.92
82.03
79.17
70.30
60.37
55.64
49.74
48.62
165.84
(9.29%)
(9.39%)
—
18.22
Div yield (avg)%
12.92
13.98
12.68
14.82
13.41
15.44
15.36
12.79
13.40
11.19
29.63
13.40
13.41
82
3.10
Payout ratio%
7.28
9.82
12.61
13.96
12.45
11.27
12.26
13.14
11.20
10.48
21.23
11.27
11.76
58
183.3
Shares (diluted)M
293.1
346.9
393.4
414.4
417.1
433.2
509.7
577.0
634.7
676.2
180.3
10.14%
10.46%
35
3.67
Buyback yield%
5.35
7.64
6.95
4.51
5.86
5.30
7.20
8.10
6.34
6.82
17.22
6.82
6.58
52
0.656
D/E ratiox
1.085
1.023
1.095
1.090
1.031
1.047
0.975
0.824
0.875
0.859
1.735
0.875
1.027
33
122.4
Enterprise valueNT$B
202.2
222.3
217.8
212.3
201.8
212.3
248.6
288.6
317.8
364.3
48.88
12.55%
6.09%
22
180.6
LT debtNT$B
166.1
172.8
173.7
156.4
144.5
149.4
150.8
142.3
153.9
148.2
79.55
0.51%
(2.02%)
31
Cost of revenue
1.27%
0.99×
Operating expenses
1.14%
0.97×