16.57
RevenueNT$B
16.82
17.86
18.36
18.94
19.79
20.91
22.03
23.44
24.84
26.12
18.38
5.71%
5.11%
68
22.00
Revenue growth%
20.72
20.70
21.67
22.13
20.90
18.94
17.60
18.19
17.01
16.56
13.84
17.60
19.82
28
5.19
Gross margin%
26.48
24.33
23.81
23.16
25.13
22.52
23.15
24.73
25.46
26.60
6.95
24.73
24.53
67
26.33
Operating margin%
13.38
16.21
16.45
15.79
13.20
11.91
11.82
11.31
10.04
9.45
2.90
11.31
12.56
71
12.60
Net margin%
14.35
13.37
13.90
14.07
16.74
14.79
14.70
15.07
15.39
14.74
20.88
14.79
14.72
8
18.12
P/E ratio (avg)x
16.16
19.31
20.54
23.49
28.54
34.17
40.30
44.31
47.92
55.52
28.80
44.31
31.35
85
30.26
EV/EBITx
10.31
9.528
8.337
8.097
7.240
7.496
7.997
6.971
6.371
6.232
21.83
6.971
7.746
78
21.98
FCF yield (avg)%
16.97
18.55
18.38
18.90
18.36
20.95
20.24
19.45
17.02
16.62
19.25
19.45
18.47
67
29.98
FCF margin%
6.08
7.01
7.55
8.96
9.76
9.39
8.18
7.53
8.52
6.48
26.28
8.18
7.86
20
0.814
FCF / Net incomex
2.187
2.342
2.729
3.263
3.474
3.661
3.725
3.847
4.440
5.169
1.619
3.847
3.567
86
8.12
ROIC%
20.18
19.62
17.42
16.74
17.18
15.58
18.39
17.92
20.04
17.26
17.19
17.92
17.67
55
14.28
Return on equity%
10.03
9.22
7.03
5.18
5.28
2.97
4.31
4.83
2.37
5.31
25.72
4.31
5.23
20
14.82
Return on assets%
22.60
22.42
22.53
24.59
24.38
21.42
21.23
24.00
25.05
25.01
26.84
24.00
23.30
59
53.44
EPSNT$
53.31
63.98
73.14
79.53
82.13
95.38
110.60
109.41
107.80
106.36
59.49
5.31%
8.90%
—
22.91
EPS growth%
6.56
9.11
7.64
8.24
5.90
5.74
7.07
9.64
8.39
7.39
12.83
7.39
7.52
71
37.32
Bookvalue per shNT$
79.16
93.05
94.57
107.93
106.45
115.89
129.00
142.28
141.44
138.08
96.79
5.34%
6.98%
—
113.88
FCF per shareNT$
34.23
33.71
32.18
34.85
31.14
27.82
26.19
28.69
29.28
31.31
41.09
0.11%
(1.17%)
—
61.07
Dividend per shNT$
79.49
80.82
89.79
97.09
99.73
101.65
107.80
99.76
106.99
114.93
103.93
2.88%
5.02%
—
20.47
Div yield (avg)%
17.75
16.87
15.77
18.75
19.59
18.01
16.27
18.14
16.33
13.85
18.75
16.33
17.31
12
29.34
Payout ratio%
15.65
18.58
15.67
15.25
15.27
15.18
16.25
16.54
18.51
18.68
27.04
16.54
15.96
28
92.68
Shares (diluted)M
117.3
116.0
129.6
122.6
136.7
136.3
125.3
122.8
115.7
117.8
94.84
(2.93%)
1.02%
50
29.11
Buyback yield%
9.74
10.42
12.54
14.15
16.67
14.86
16.42
17.50
15.88
15.06
3.49
15.88
14.96
28
1.423
D/E ratiox
0.830
0.793
0.770
0.755
0.790
0.784
0.701
0.650
0.596
0.529
1.015
0.650
0.762
47
21.20
Enterprise valueNT$B
30.64
35.63
39.53
41.80
43.73
43.64
41.16
40.39
40.98
43.15
8.636
(0.27%)
3.74%
53
9.498
LT debtNT$B
31.08
32.74
37.09
42.01
47.54
46.30
50.38
51.76
50.42
55.05
16.18
2.98%
7.28%
65
Cost of revenue
4.98%
0.99×
Operating expenses
5.53%
1.04×
Spread over hurdle
26.85%