6.379
RevenueNT$B
10.58
10.42
10.50
10.61
10.74
11.00
11.08
11.06
11.34
11.28
6.622
0.99%
0.55%
55
9.85
Revenue growth%
10.95
11.41
12.57
13.73
14.11
17.05
17.16
19.41
16.78
16.87
24.59
17.05
15.45
84
8.52
Gross margin%
6.12
7.54
5.88
3.42
2.12
0.40
0.40
3.25
4.46
7.23
29.08
3.25
3.94
20
10.29
Operating margin%
24.29
24.82
24.00
21.98
22.30
22.33
23.06
25.96
24.60
25.05
11.96
24.60
24.15
52
15.56
Net margin%
25.35
23.61
23.81
24.63
25.38
22.98
20.39
22.39
19.83
20.91
19.31
20.91
23.29
5
36.91
P/E ratio (avg)x
16.78
17.24
17.74
16.84
18.80
19.67
20.41
22.16
21.26
20.29
28.35
20.41
19.24
79
14.38
EV/EBITx
37.45
41.42
46.28
52.12
54.57
62.17
60.23
57.05
63.65
60.78
29.50
60.78
55.81
63
27.23
FCF yield (avg)%
13.36
13.22
12.72
14.49
14.76
14.38
11.44
13.71
13.21
14.30
18.26
13.71
13.54
63
17.09
FCF margin%
4.31
6.92
8.51
10.11
8.41
7.00
5.06
5.30
3.95
6.14
25.21
5.30
6.53
35
0.942
FCF / Net incomex
0.168
0.161
0.189
0.223
0.253
0.244
0.234
0.230
0.220
0.220
1.783
0.230
0.221
88
29.19
ROIC%
3.82
4.56
5.20
2.30
1.54
0.40
2.02
0.40
0.40
1.00
9.70
0.40
1.78
31
5.75
Return on equity%
19.01
17.67
20.41
19.57
22.06
21.90
22.01
20.79
22.10
22.78
7.38
22.01
21.34
35
23.69
Return on assets%
27.55
25.95
23.68
22.91
25.48
24.84
27.23
25.80
25.89
28.53
5.78
25.89
25.85
7
319.92
EPSNT$
276.59
259.60
242.44
238.92
216.08
212.77
226.25
232.79
241.25
246.72
357.17
2.69%
(0.56%)
—
9.64
EPS growth%
28.13
26.45
25.68
27.30
25.56
26.37
27.04
27.54
26.51
25.53
7.02
26.51
26.48
83
170.38
Bookvalue per shNT$
223.09
194.91
177.81
173.59
179.15
172.93
158.78
163.27
167.34
168.89
245.94
(1.17%)
(2.31%)
—
365.08
FCF per shareNT$
138.10
145.19
150.41
160.08
171.86
168.05
161.02
163.56
169.49
159.05
72.45
(1.54%)
1.78%
—
60.78
Dividend per shNT$
152.83
163.96
186.23
206.75
206.65
223.89
237.21
232.39
246.05
237.68
308.86
2.84%
5.77%
—
8.04
Div yield (avg)%
10.34
10.13
8.14
7.05
6.56
8.88
7.32
9.54
6.64
5.10
29.35
7.32
7.73
48
18.02
Payout ratio%
6.47
5.47
3.98
3.39
1.93
1.97
2.00
4.07
2.00
0.40
18.59
2.00
2.70
40
27.17
Shares (diluted)M
41.87
43.50
43.57
48.08
48.82
54.07
60.44
61.90
65.85
77.61
27.05
9.72%
7.00%
43
11.28
Buyback yield%
3.26
3.63
4.53
5.93
4.69
7.39
5.55
5.06
5.63
8.46
8.30
5.63
5.31
50
0.622
D/E ratiox
1.062
1.124
1.189
1.247
1.174
1.272
1.127
1.072
1.187
1.177
1.595
1.177
1.175
14
4.667
Enterprise valueNT$B
3.225
3.076
3.062
2.941
3.058
2.922
3.033
3.420
3.144
3.399
5.462
2.14%
0.87%
6
2.707
LT debtNT$B
7.868
8.607
9.058
10.08
11.78
13.09
12.65
13.86
15.81
17.22
5.350
7.89%
8.32%
86
Cost of revenue
0.57%
1.00×
Operating expenses
0.32%
0.98×
Property and equipment
19.38%
Spread over hurdle
13.95%