3.481
RevenueNT$B
15.74
17.06
18.51
20.15
21.70
23.04
25.04
27.36
30.33
32.94
3.838
8.71%
8.45%
71
21.39
Revenue growth%
24.80
26.26
25.55
26.30
28.08
29.72
30.05
27.65
27.98
25.96
20.14
27.98
26.97
90
20.38
Gross margin%
10.94
9.03
6.44
4.64
3.06
2.98
4.10
6.90
5.12
2.52
28.00
4.10
4.88
76
23.96
Operating margin%
17.16
17.58
15.47
18.02
15.14
17.91
20.25
17.27
17.37
19.64
9.40
17.91
17.48
20
5.80
Net margin%
1.17
0.40
0.40
0.40
2.00
1.87
2.32
5.01
6.54
8.17
8.02
5.01
1.93
16
34.48
P/E ratio (avg)x
12.38
10.86
11.52
11.10
10.32
9.177
8.860
7.979
7.006
6.911
22.98
7.979
9.748
43
17.98
EV/EBITx
22.47
25.11
25.73
25.90
25.85
28.51
29.76
28.91
30.91
31.49
10.98
29.76
27.21
80
3.00
FCF yield (avg)%
17.45
14.86
12.57
12.92
10.21
10.63
12.02
12.53
11.20
12.99
27.13
12.02
12.55
66
5.25
FCF margin%
21.11
21.56
19.92
22.52
22.18
24.90
25.33
22.94
22.60
20.90
13.25
22.94
22.35
82
0.364
FCF / Net incomex
0.132
0.133
0.145
0.137
0.118
0.127
0.121
0.127
0.132
0.135
0.713
0.127
0.132
62
14.24
ROIC%
38.03
35.37
37.67
37.16
37.82
39.20
39.27
40.24
41.18
40.03
22.17
40.03
38.61
13
29.49
Return on equity%
10.46
13.34
15.16
15.36
17.86
15.22
17.32
16.65
16.49
16.64
25.54
16.64
15.92
52
23.83
Return on assets%
31.26
30.45
31.55
29.92
29.27
29.75
30.63
31.13
30.66
30.25
22.74
30.63
30.54
35
6.85
EPSNT$
8.34
8.23
8.71
9.48
9.12
9.56
8.42
8.07
8.94
8.78
7.49
(0.75%)
1.07%
—
26.91
EPS growth%
18.29
17.45
15.64
14.80
15.50
16.37
17.93
17.85
15.05
17.94
28.22
17.85
16.91
41
12.65
Bookvalue per shNT$
20.36
22.72
21.54
22.09
25.37
27.98
31.30
34.42
33.09
38.95
4.07
8.96%
7.40%
—
13.62
FCF per shareNT$
18.54
17.35
15.89
16.43
15.37
17.57
17.29
16.42
15.82
15.82
7.85
0.59%
(0.54%)
—
4.62
Dividend per shNT$
11.26
12.04
12.88
13.25
13.40
13.91
14.63
13.53
13.00
11.69
6.64
(2.70%)
0.56%
—
26.57
Div yield (avg)%
21.87
19.67
18.96
21.82
20.83
18.73
18.48
18.46
20.19
22.33
5.81
18.73
19.93
37
20.51
Payout ratio%
1.30
0.82
0.85
0.40
0.40
2.97
3.07
3.33
3.91
3.61
15.18
3.33
2.13
53
627.8
Shares (diluted)M
604.2
603.9
628.0
625.2
589.7
607.8
653.0
565.5
623.5
590.6
600.4
0.03%
0.66%
49
9.39
Buyback yield%
13.73
16.15
14.15
14.66
16.19
14.80
15.29
14.87
16.63
14.36
18.81
14.87
14.84
68
0.453
D/E ratiox
0.320
0.338
0.317
0.327
0.357
0.348
0.392
0.375
0.438
0.416
0.702
0.392
0.353
54
5.167
Enterprise valueNT$B
24.65
26.63
23.73
22.20
21.80
19.44
17.51
18.57
19.89
20.96
13.02
(0.79%)
(1.80%)
91
26.24
LT debtNT$B
27.45
26.36
27.82
32.61
33.01
35.66
39.62
43.31
43.86
45.27
19.89
6.52%
6.64%
63
Cost of revenue
8.17%
0.97×
Operating expenses
8.53%
1.01×
Goodwill & intangibles
13.85%
Spread over hurdle
56.98%