19.18
RevenueNT$B
15.61
16.73
17.43
18.62
19.51
20.70
21.81
22.89
23.74
25.75
19.67
5.70%
5.76%
63
4.05
Revenue growth%
2.94
0.84
0.40
0.40
2.13
2.60
2.32
2.29
0.50
1.40
10.91
2.29
1.76
61
18.40
Gross margin%
2.55
3.80
2.99
3.22
5.41
6.25
5.50
8.23
8.50
7.71
25.30
7.71
5.46
85
7.64
Operating margin%
16.32
14.26
16.15
17.77
18.17
19.52
17.08
17.33
19.61
17.85
16.14
17.85
17.55
60
19.37
Net margin%
14.37
16.47
18.26
16.84
15.92
16.41
15.56
15.25
13.38
14.40
17.45
15.25
15.74
40
10.73
P/E ratio (avg)x
13.19
12.32
13.10
13.52
14.12
15.04
13.39
14.73
13.79
12.26
28.80
13.79
13.46
40
6.715
EV/EBITx
44.56
46.79
46.75
52.65
53.77
62.00
67.77
72.35
75.26
79.02
11.16
72.35
57.88
82
29.07
FCF yield (avg)%
34.63
34.60
35.93
34.41
34.75
31.91
33.33
34.31
34.71
32.25
7.90
33.33
34.51
6
24.38
FCF margin%
5.79
4.73
3.24
0.40
3.10
2.81
3.85
3.58
3.29
6.01
7.51
3.58
3.43
37
1.043
FCF / Net incomex
2.426
2.380
2.566
2.889
3.243
3.791
3.767
3.910
3.714
3.874
1.269
3.791
3.478
50
6.53
ROIC%
3.48
4.74
7.03
9.96
9.04
9.12
11.85
10.09
12.72
10.11
23.54
10.11
9.54
24
25.51
Return on equity%
6.49
5.67
3.00
3.56
5.09
5.95
8.02
10.51
12.76
12.75
20.05
10.51
6.22
15
17.90
Return on assets%
12.01
9.37
11.87
13.95
11.53
14.40
13.76
15.77
18.67
21.38
25.43
15.77
13.86
80
2.26
EPSNT$
8.38
9.24
10.21
11.21
12.78
13.87
12.83
13.46
15.02
15.08
2.48
3.37%
6.12%
—
25.11
EPS growth%
20.01
18.87
18.10
20.49
18.90
21.46
22.66
23.31
25.92
28.17
29.77
23.31
20.97
39
5.84
Bookvalue per shNT$
11.83
11.86
12.37
11.93
10.90
12.32
11.11
10.89
11.09
10.87
3.66
(0.05%)
(0.02%)
—
8.73
FCF per shareNT$
3.95
3.89
4.39
4.20
4.36
4.12
4.04
4.12
4.09
4.50
3.03
0.63%
0.90%
—
5.22
Dividend per shNT$
2.92
3.13
3.53
4.21
4.61
4.84
4.90
5.85
5.93
7.00
7.89
8.70%
10.29%
—
29.19
Div yield (avg)%
14.00
14.71
17.64
15.18
17.19
14.58
15.35
16.42
15.02
17.37
6.19
15.35
15.26
9
4.65
Payout ratio%
5.94
6.44
5.07
3.28
5.27
7.48
8.91
8.66
7.75
5.07
19.79
7.75
6.19
8
1.088
Shares (diluted)B
1.448
1.469
1.542
1.628
1.781
1.980
2.117
1.998
2.028
2.146
1.074
3.80%
5.25%
92
6.01
Buyback yield%
12.78
15.21
12.27
11.30
11.65
10.15
12.33
12.43
11.56
12.23
5.58
12.23
12.25
87
1.382
D/E ratiox
1.900
2.123
2.418
2.886
3.129
3.143
3.289
3.603
3.876
4.209
0.455
3.603
3.136
43
17.41
Enterprise valueNT$B
6.102
7.013
7.164
7.983
7.473
8.467
9.616
9.717
10.97
11.08
25.13
8.19%
5.93%
8
21.57
LT debtNT$B
22.79
26.30
30.60
33.24
32.87
32.32
33.68
37.43
40.79
46.48
25.23
7.18%
9.08%
89
Cost of revenue
5.59%
0.98×
Operating expenses
5.75%
1.00×
Goodwill & intangibles
16.87%
Property and equipment
15.93%
Spread over hurdle
30.73%