12.19
RevenueNT$B
9.308
9.714
10.09
10.49
11.05
11.62
12.44
13.36
14.16
14.75
13.32
5.94%
5.46%
31
12.99
Revenue growth%
9.65
7.75
10.59
7.74
7.15
8.46
8.80
7.19
4.78
7.17
21.25
7.19
7.75
28
27.99
Gross margin%
10.44
8.78
10.36
12.52
14.71
14.88
11.97
10.00
8.07
7.84
18.28
10.00
10.40
9
15.69
Operating margin%
13.97
11.23
13.78
10.79
8.21
6.50
4.34
3.44
6.21
6.89
16.93
6.21
7.55
47
10.91
Net margin%
13.70
11.67
9.88
7.82
6.40
4.11
1.54
0.40
0.40
0.40
26.71
0.40
5.25
36
17.75
P/E ratio (avg)x
39.85
45.86
46.53
51.24
60.85
67.14
75.98
88.98
91.20
89.02
8.121
88.98
64.00
74
25.59
EV/EBITx
24.76
27.65
29.07
31.83
34.50
39.87
40.23
44.90
45.29
52.76
35.52
44.90
37.18
75
10.42
FCF yield (avg)%
8.50
10.40
10.90
13.33
15.22
12.89
14.41
16.30
13.39
11.39
26.11
13.39
13.11
89
17.27
FCF margin%
27.27
27.66
27.37
28.19
26.47
24.66
26.20
26.02
23.33
20.43
29.30
24.66
26.33
11
0.918
FCF / Net incomex
0.904
0.933
1.002
1.102
1.155
1.357
1.583
1.704
1.742
1.640
0.934
1.640
1.256
28
19.56
ROIC%
11.82
13.97
16.50
17.32
14.48
15.35
12.48
11.81
10.97
9.21
8.21
11.81
13.23
87
16.50
Return on equity%
3.54
1.91
4.78
1.95
0.97
0.40
0.40
0.41
0.40
0.40
28.41
0.40
0.69
8
16.50
Return on assets%
3.34
3.79
4.07
1.27
0.40
2.07
0.40
3.26
1.63
0.40
5.54
1.63
1.85
7
6.21
EPSNT$
5.04
4.44
4.78
4.82
4.54
4.50
4.65
4.12
3.79
4.09
6.79
(2.10%)
(2.22%)
—
24.95
EPS growth%
15.60
14.91
17.13
16.99
15.94
16.97
15.14
12.28
12.85
15.13
9.98
15.13
15.37
77
0.97
Bookvalue per shNT$
5.91
6.65
7.64
8.25
9.71
9.67
11.09
11.48
13.20
14.99
5.01
9.07%
11.62%
—
3.41
FCF per shareNT$
5.94
6.40
5.91
5.44
6.04
5.47
6.13
5.63
5.86
6.01
5.07
(0.07%)
0.27%
—
2.58
Dividend per shNT$
7.12
6.83
8.01
8.20
8.80
9.57
10.57
10.80
12.76
13.40
1.80
8.79%
7.88%
—
14.26
Div yield (avg)%
19.45
21.34
19.56
22.48
23.86
23.78
21.34
18.38
16.10
15.94
5.11
18.38
20.45
76
14.57
Payout ratio%
24.09
22.27
23.67
22.43
20.74
20.47
20.80
20.96
21.90
21.74
20.18
20.96
21.82
21
2.045
Shares (diluted)B
2.224
2.164
1.907
1.697
1.622
1.406
1.320
1.257
1.363
1.187
2.081
(6.04%)
(5.32%)
31
15.99
Buyback yield%
31.48
30.93
29.93
32.11
32.80
30.80
27.81
27.72
30.06
32.83
18.59
30.06
30.87
35
0.749
D/E ratiox
0.795
0.870
0.941
1.008
1.143
1.139
1.288
1.382
1.369
1.450
0.465
1.369
1.141
83
4.699
Enterprise valueNT$B
13.37
14.07
12.62
11.84
12.89
12.92
12.32
13.25
12.19
11.64
6.308
(2.01%)
(2.17%)
50
9.764
LT debtNT$B
1.979
1.827
1.932
2.173
2.137
2.319
2.329
2.445
2.536
2.531
2.836
3.44%
2.22%
40
Cost of revenue
5.62%
1.02×
Operating expenses
5.66%
1.02×
Goodwill & intangibles
13.66%