4.202
RevenueNT$B
6.156
6.340
6.649
6.896
6.967
7.174
7.355
7.444
7.554
7.894
4.447
2.53%
2.97%
44
19.00
Revenue growth%
19.68
16.76
15.46
13.23
13.98
16.55
18.26
19.94
18.70
19.23
13.67
18.70
17.51
84
2.95
Gross margin%
4.16
6.07
5.63
6.12
6.46
4.29
1.53
0.73
0.40
0.40
5.71
0.73
4.23
25
13.95
Operating margin%
5.39
7.35
7.48
10.02
7.34
10.23
9.69
10.02
7.45
8.82
22.20
9.69
8.15
90
27.16
Net margin%
1.59
4.42
5.25
2.59
0.40
0.40
0.40
0.40
0.40
0.40
19.36
0.40
0.40
87
21.82
P/E ratio (avg)x
15.10
15.43
16.53
14.61
15.09
16.46
16.55
15.80
13.94
13.17
14.11
15.80
15.26
22
10.18
EV/EBITx
35.91
34.94
39.06
38.94
37.85
35.73
41.77
46.04
54.44
54.13
13.78
46.04
39.00
64
19.66
FCF yield (avg)%
30.03
32.67
35.36
33.67
33.02
33.77
36.05
38.69
39.67
41.49
25.69
38.69
34.56
32
3.63
FCF margin%
17.94
20.39
22.98
23.90
24.89
26.42
23.93
23.75
21.77
24.74
2.23
23.93
23.83
11
1.068
FCF / Net incomex
0.816
0.794
0.912
0.944
0.939
0.933
0.978
0.963
0.912
0.941
1.464
0.941
0.936
34
17.60
ROIC%
23.84
23.28
21.26
20.41
18.06
19.91
18.70
16.77
16.71
18.54
19.27
18.54
19.30
39
2.55
Return on equity%
0.62
0.40
2.49
1.88
2.20
0.81
1.43
0.40
1.64
0.40
17.58
0.81
1.12
39
24.19
Return on assets%
13.29
13.68
10.98
11.51
10.61
11.30
13.99
11.29
9.31
9.98
13.94
11.29
11.29
77
2.36
EPSNT$
6.73
7.27
6.73
6.11
6.40
6.92
7.51
7.41
6.79
7.17
2.63
2.29%
(0.23%)
—
19.45
EPS growth%
39.74
41.03
41.77
39.11
39.45
41.05
41.04
38.87
40.38
39.52
6.17
40.38
40.06
16
3.71
Bookvalue per shNT$
5.74
5.66
5.02
4.56
4.95
4.43
4.10
4.18
3.69
3.44
4.43
(7.02%)
(5.15%)
—
5.25
FCF per shareNT$
4.46
5.26
5.80
6.00
5.89
7.00
6.72
7.29
8.42
8.12
6.23
6.63%
7.35%
—
4.55
Dividend per shNT$
4.98
5.05
5.08
5.68
6.40
6.75
7.87
8.71
9.66
10.26
6.07
9.89%
9.15%
—
14.14
Div yield (avg)%
11.04
10.58
13.40
15.68
13.15
13.93
16.75
16.04
17.77
19.58
3.08
16.75
14.81
7
15.96
Payout ratio%
0.40
0.40
2.33
1.14
1.78
1.94
0.80
0.40
2.15
1.87
25.75
1.87
1.46
9
0.693
Shares (diluted)B
1.094
1.144
1.363
1.560
1.700
2.060
2.164
2.608
2.941
3.238
0.704
13.75%
11.70%
73
9.09
Buyback yield%
13.84
14.27
15.58
13.73
12.54
14.74
15.88
15.95
15.13
14.28
22.52
15.13
14.51
42
1.221
D/E ratiox
1.088
1.174
1.316
1.468
1.775
2.144
2.436
2.518
2.992
3.312
0.824
2.518
1.960
40
7.944
Enterprise valueNT$B
4.743
4.555
4.579
5.117
4.884
5.343
5.994
6.372
6.649
6.372
3.775
5.46%
2.17%
67
8.109
LT debtNT$B
0.714
0.706
0.677
0.605
0.646
0.669
0.647
0.694
0.611
0.607
5.709
(1.23%)
(2.32%)
94
Cost of revenue
2.77%
0.98×
Operating expenses
3.85%
1.09×
Property and equipment
15.45%