5.437
RevenueNT$B
7.259
7.194
7.332
7.532
7.580
7.501
7.480
7.648
7.725
7.749
5.808
0.44%
0.61%
24
11.35
Revenue growth%
3.38
2.11
0.40
0.40
1.14
3.47
0.96
3.70
2.56
4.65
4.52
3.47
2.34
71
15.51
Gross margin%
12.19
11.00
9.71
11.98
11.36
14.12
17.05
18.07
17.67
15.68
21.12
17.05
13.15
76
24.50
Operating margin%
4.78
6.45
4.99
5.77
5.73
4.82
3.28
5.60
5.51
7.41
13.19
5.51
5.56
14
5.33
Net margin%
8.45
8.00
9.86
7.48
8.43
10.52
10.35
11.43
11.42
11.25
23.49
11.25
10.11
8
28.64
P/E ratio (avg)x
7.455
7.233
7.014
6.467
5.934
6.418
6.844
6.414
6.664
6.527
15.86
6.527
6.595
22
26.59
EV/EBITx
14.78
17.06
18.51
21.22
23.24
22.97
24.42
26.35
28.06
27.71
29.96
26.35
23.11
23
8.41
FCF yield (avg)%
16.37
16.45
14.57
17.22
17.22
19.21
21.08
21.69
23.18
20.54
29.27
21.08
18.22
79
14.14
FCF margin%
5.43
7.67
5.18
4.43
6.91
4.44
3.08
3.34
4.62
5.83
24.20
4.44
4.90
21
0.164
FCF / Net incomex
0.323
0.348
0.381
0.382
0.341
0.345
0.352
0.353
0.381
0.406
1.396
0.353
0.352
42
11.41
ROIC%
25.63
24.71
22.30
22.14
24.95
22.61
23.63
24.04
21.47
22.66
10.79
22.66
23.15
63
15.24
Return on equity%
22.17
24.14
21.63
23.88
21.08
18.99
21.89
22.39
20.15
20.03
29.96
20.15
21.76
44
21.15
Return on assets%
23.74
25.93
23.07
22.72
24.38
23.48
20.85
19.95
19.11
20.28
2.38
20.28
22.89
15
45.38
EPSNT$
11.81
11.87
11.29
12.28
11.69
12.53
11.96
11.85
11.22
11.06
48.97
(1.10%)
(0.55%)
—
5.33
EPS growth%
26.14
27.09
24.17
25.21
23.32
24.73
27.60
29.56
29.39
28.91
5.28
28.91
26.61
14
15.89
Bookvalue per shNT$
18.61
17.33
17.88
19.79
21.61
23.35
21.77
21.66
22.46
24.50
37.63
2.54%
3.01%
—
23.82
FCF per shareNT$
27.83
28.75
31.29
36.03
38.72
44.02
53.12
58.77
66.92
77.89
41.21
15.00%
12.92%
—
27.93
Dividend per shNT$
33.87
34.73
35.31
36.68
37.12
36.56
37.44
36.37
35.05
39.83
24.42
1.42%
1.91%
—
29.29
Div yield (avg)%
7.20
4.66
3.73
3.30
2.82
5.48
4.19
6.31
5.14
7.12
23.12
5.48
4.90
59
22.36
Payout ratio%
22.00
20.35
17.64
16.44
15.14
13.66
15.27
16.49
15.00
13.67
23.08
15.00
15.85
17
55.08
Shares (diluted)M
63.53
58.59
58.10
67.41
65.67
65.13
69.55
77.25
72.60
83.17
53.45
4.84%
2.45%
59
13.22
Buyback yield%
0.71
1.52
3.06
5.43
2.55
1.87
1.60
1.18
2.64
4.10
8.44
1.87
2.21
37
1.202
D/E ratiox
0.996
1.032
1.232
1.425
1.532
1.827
2.161
2.134
2.264
2.280
1.295
2.161
1.680
31
2.658
Enterprise valueNT$B
8.766
8.080
9.310
8.635
9.684
10.82
10.93
12.36
12.50
12.16
4.278
4.66%
3.19%
92
4.372
LT debtNT$B
5.133
5.418
5.064
5.203
5.774
5.795
6.752
6.836
7.187
7.216
5.746
4.56%
3.10%
67
Cost of revenue
0.99%
1.04×
Operating expenses
0.25%
0.96×
Property and equipment
15.45%
Spread over hurdle
28.43%