48.52
RevenueNT$B
79.00
81.38
81.65
82.14
81.46
81.97
83.29
83.35
83.32
83.00
51.80
0.38%
0.70%
48
8.49
Revenue growth%
4.05
5.61
4.49
1.87
3.41
2.92
3.29
5.57
3.34
1.97
9.27
3.29
3.37
28
2.61
Gross margin%
8.93
11.16
9.36
7.11
8.17
10.54
10.73
11.23
8.54
7.07
10.05
10.54
9.15
34
27.17
Operating margin%
23.06
20.13
22.94
20.96
19.72
17.78
20.76
19.07
18.88
21.36
21.66
19.07
20.44
43
8.70
Net margin%
15.60
17.83
18.02
19.21
19.96
20.77
20.93
23.13
20.89
20.56
21.55
20.89
20.26
87
15.77
P/E ratio (avg)x
6.946
7.087
7.406
8.057
7.985
8.422
9.172
9.150
9.109
9.622
8.533
9.150
8.240
74
25.52
EV/EBITx
31.40
32.85
32.45
36.57
35.90
35.81
35.12
33.96
40.24
47.28
20.89
35.81
35.47
27
26.14
FCF yield (avg)%
21.08
19.12
16.49
16.01
18.37
15.90
18.78
18.77
16.75
17.31
24.08
17.31
17.84
13
11.15
FCF margin%
15.46
13.96
16.16
15.62
14.99
13.71
14.06
15.78
16.18
14.98
26.04
14.98
15.22
6
1.062
FCF / Net incomex
0.717
0.752
0.760
0.871
0.953
0.905
0.886
0.973
0.927
0.976
0.199
0.927
0.895
27
13.81
ROIC%
21.27
20.34
23.00
21.55
21.08
21.36
23.48
21.59
21.89
22.27
25.69
21.89
21.57
87
17.47
Return on equity%
14.45
16.17
13.39
10.92
12.07
13.80
12.74
10.51
13.24
14.17
12.75
13.24
13.31
84
9.70
Return on assets%
10.17
12.97
11.75
10.02
10.27
13.24
14.56
11.65
12.54
14.28
9.06
13.24
12.14
77
73.48
EPSNT$
22.89
23.91
21.53
22.53
22.95
24.58
24.94
22.74
22.42
19.64
81.98
(3.06%)
(1.88%)
—
13.97
EPS growth%
27.98
28.91
28.88
27.54
28.28
28.86
28.73
28.55
28.31
27.46
14.84
28.55
28.43
83
78.47
Bookvalue per shNT$
89.85
94.46
104.04
111.94
107.05
116.47
106.71
116.73
116.67
113.61
32.22
1.20%
2.68%
—
26.39
FCF per shareNT$
80.80
77.99
85.05
77.16
69.15
66.66
70.07
73.87
74.44
80.03
60.77
2.96%
0.84%
—
48.83
Dividend per shNT$
127.66
142.23
150.84
140.10
130.25
121.59
113.65
128.67
139.29
153.50
21.88
3.34%
1.81%
—
15.34
Div yield (avg)%
7.80
6.45
6.91
8.08
8.03
6.49
4.13
1.34
2.05
2.12
26.61
2.12
6.47
62
7.09
Payout ratio%
12.01
14.08
16.74
14.04
12.16
9.16
12.08
14.14
13.47
11.31
25.47
12.08
12.81
82
473.2
Shares (diluted)M
552.2
602.9
634.2
678.2
685.0
663.5
754.7
687.7
702.1
762.8
471.8
2.17%
3.17%
11
19.32
Buyback yield%
14.73
12.08
12.35
10.84
13.05
14.29
14.81
17.74
16.69
16.62
14.69
16.62
14.51
81
0.298
D/E ratiox
1.059
1.081
1.045
0.987
0.910
0.897
0.988
1.055
0.995
1.064
1.487
0.995
1.020
25
5.506
Enterprise valueNT$B
30.48
35.19
35.44
40.81
40.93
47.82
49.78
56.31
64.40
66.31
5.020
10.13%
9.78%
58
18.67
LT debtNT$B
53.63
48.71
48.96
44.80
44.83
41.76
38.70
34.37
35.10
35.89
17.16
(4.35%)
(3.43%)
85
Cost of revenue
1.25%
1.06×
Operating expenses
(0.47%)
0.89×
Goodwill & intangibles
16.99%
Spread over hurdle
12.85%