8.838
RevenueNT$B
11.25
12.20
12.82
13.66
14.42
15.72
16.45
17.77
19.29
20.55
9.709
7.34%
6.99%
56
2.22
Revenue growth%
15.52
17.38
16.32
17.91
19.37
16.77
17.22
17.67
17.16
17.23
2.64
17.22
17.23
20
28.77
Gross margin%
6.75
5.59
6.61
5.21
4.91
5.50
4.00
1.30
4.02
4.68
2.17
4.02
5.06
74
26.99
Operating margin%
14.73
15.83
13.51
11.66
11.06
13.95
15.58
17.27
19.75
19.61
24.15
17.27
15.15
7
25.10
Net margin%
3.72
6.13
5.06
5.56
4.14
7.06
4.97
4.55
3.87
4.99
19.06
4.97
4.98
26
22.09
P/E ratio (avg)x
40.00
46.25
49.47
51.74
58.78
67.92
75.52
79.58
87.80
85.12
8.451
79.58
63.35
8
10.52
EV/EBITx
35.99
39.88
43.64
50.71
50.11
48.83
46.41
47.43
44.81
44.96
12.86
46.41
45.69
15
4.37
FCF yield (avg)%
22.59
23.54
21.89
21.02
21.73
20.37
17.93
19.10
17.13
16.64
29.49
17.93
20.69
43
26.41
FCF margin%
27.29
27.56
26.06
28.17
29.88
29.17
29.45
26.88
28.82
30.72
15.63
29.17
28.50
61
0.849
FCF / Net incomex
1.468
1.468
1.587
1.682
1.508
1.639
1.806
1.821
1.932
1.791
0.241
1.806
1.660
68
29.07
ROIC%
9.48
8.62
11.44
13.49
13.02
10.69
9.50
9.83
11.03
13.16
3.22
10.69
10.86
82
14.88
Return on equity%
7.45
4.49
1.95
3.12
4.45
2.91
0.91
1.88
0.40
2.11
2.15
1.88
2.51
78
14.01
Return on assets%
1.74
4.16
3.47
0.49
2.35
0.92
2.83
1.40
0.40
0.40
23.97
0.92
1.57
43
6.50
EPSNT$
3.72
3.66
3.59
3.83
4.53
5.10
5.50
5.86
5.88
6.73
6.73
8.26%
5.52%
—
13.89
EPS growth%
33.16
35.07
32.76
32.03
32.28
32.11
31.02
32.31
33.10
35.65
6.86
32.31
32.54
84
5.46
Bookvalue per shNT$
1.06
1.18
1.06
1.01
1.03
0.94
0.89
0.91
0.96
0.90
6.51
(2.54%)
(2.67%)
—
2.36
FCF per shareNT$
7.31
7.37
8.49
9.33
10.51
10.11
10.77
11.93
12.61
14.35
1.56
6.43%
7.17%
—
5.09
Dividend per shNT$
11.04
11.42
13.10
14.72
16.70
17.73
17.54
20.32
23.76
26.42
8.34
9.62%
9.73%
—
19.71
Div yield (avg)%
14.83
17.67
15.32
12.92
15.27
12.79
11.66
10.66
13.33
12.20
3.40
12.20
13.13
85
20.98
Payout ratio%
20.34
21.49
19.80
18.14
16.49
15.85
14.26
13.56
11.28
10.49
6.90
13.56
16.17
60
0.969
Shares (diluted)B
1.383
1.535
1.738
1.755
1.728
1.906
1.777
1.849
1.823
1.733
0.968
0.05%
3.37%
91
13.69
Buyback yield%
35.21
36.93
39.32
41.19
39.08
41.00
42.98
43.34
45.03
46.81
25.54
43.34
41.10
89
0.816
D/E ratiox
0.655
0.700
0.724
0.802
0.908
0.971
1.049
1.143
1.126
1.317
0.102
1.126
0.939
33
14.24
Enterprise valueNT$B
2.228
2.022
1.908
1.724
1.664
1.611
1.396
1.491
1.284
1.264
18.98
(5.35%)
(6.53%)
12
17.05
LT debtNT$B
1.877
1.584
1.683
1.654
1.717
1.608
1.364
1.230
1.148
1.041
5.150
(9.52%)
(5.55%)
15
Cost of revenue
6.81%
0.98×
Operating expenses
6.70%
0.97×
Goodwill & intangibles
15.60%