16.99
RevenueNT$B
14.66
14.80
14.71
14.93
15.28
15.80
16.21
16.60
17.31
17.25
17.62
2.46%
2.03%
8
4.20
Revenue growth%
12.65
11.41
8.72
9.71
8.24
9.52
11.43
10.93
13.07
12.94
28.75
11.43
11.17
47
6.20
Gross margin%
7.94
5.05
2.63
4.89
6.93
5.14
5.87
6.62
4.39
1.47
18.94
5.14
5.10
86
9.96
Operating margin%
26.54
28.68
25.96
26.43
24.34
25.79
28.47
26.61
24.33
25.74
12.59
25.79
26.19
19
12.13
Net margin%
9.24
8.20
8.03
8.84
8.48
5.79
6.40
6.51
3.90
1.64
8.88
5.79
7.27
58
21.58
P/E ratio (avg)x
18.80
17.52
16.16
16.46
17.10
15.21
14.69
15.03
14.24
15.64
34.48
15.03
15.90
43
24.61
EV/EBITx
27.94
25.99
25.08
23.57
21.54
22.23
24.65
25.42
25.75
23.02
19.26
24.65
24.87
90
6.97
FCF yield (avg)%
4.48
4.43
7.34
4.52
6.18
4.17
2.29
0.48
0.40
2.37
17.10
2.29
4.30
16
24.56
FCF margin%
32.33
33.99
33.62
36.34
36.83
39.61
39.65
39.47
40.20
38.02
16.00
39.61
37.42
40
1.396
FCF / Net incomex
1.526
1.723
1.931
1.787
1.640
1.654
1.608
1.790
1.747
1.672
1.216
1.672
1.698
85
5.09
ROIC%
19.28
18.40
16.13
17.35
16.28
14.54
16.21
16.26
17.94
18.11
12.02
16.26
16.81
86
26.07
Return on equity%
26.08
26.61
25.81
26.39
28.93
28.72
26.06
24.42
26.82
29.00
28.57
26.82
26.50
6
8.55
Return on assets%
1.22
1.00
2.74
3.58
1.90
3.18
2.20
1.95
3.92
1.63
4.49
2.20
2.08
63
2.53
EPSNT$
11.59
12.52
14.01
15.23
15.39
18.25
18.43
20.15
20.45
22.10
2.77
7.51%
7.71%
—
13.10
EPS growth%
9.39
7.86
8.78
9.16
9.39
10.51
12.79
13.33
12.76
13.43
24.58
12.79
9.95
86
9.91
Bookvalue per shNT$
6.63
6.72
6.13
6.07
6.51
6.08
6.57
6.86
7.49
8.50
12.13
5.50%
3.84%
—
12.34
FCF per shareNT$
12.11
13.64
14.44
15.09
17.75
17.79
20.01
23.38
27.12
31.65
10.67
12.27%
10.86%
—
2.54
Dividend per shNT$
3.24
3.03
3.35
3.15
3.06
3.21
3.60
4.02
4.49
4.60
8.46
8.47%
3.55%
—
22.39
Div yield (avg)%
22.36
19.62
17.21
17.59
19.19
16.53
13.80
12.22
9.81
11.65
25.61
12.22
16.87
26
27.12
Payout ratio%
9.83
9.60
7.98
7.39
9.14
8.45
6.39
7.92
6.75
9.48
23.54
7.92
8.22
19
0.611
Shares (diluted)B
0.888
0.878
0.867
0.826
0.836
0.847
0.854
0.980
0.990
1.071
0.590
5.07%
2.97%
40
9.63
Buyback yield%
16.94
16.83
19.53
22.51
22.46
23.71
23.25
20.28
20.33
17.58
13.86
20.33
20.30
75
1.794
D/E ratiox
1.817
1.981
1.981
2.181
2.432
2.850
2.996
3.519
4.112
4.856
1.674
3.519
2.641
86
1.567
Enterprise valueNT$B
18.45
18.71
19.72
23.27
24.77
25.07
28.55
29.46
33.12
39.06
6.377
9.54%
7.81%
11
8.142
LT debtNT$B
12.38
13.53
13.22
13.45
12.65
13.89
13.86
14.03
13.70
12.92
1.907
0.42%
1.60%
19
Cost of revenue
1.80%
0.98×
Operating expenses
2.42%
1.04×
Goodwill & intangibles
16.73%
Cash and investments
14.17%
Spread over hurdle
18.82%