5.192
RevenueNT$B
4.416
4.514
4.668
4.946
5.116
5.284
5.569
5.777
5.918
6.033
5.304
3.35%
3.57%
49
13.60
Revenue growth%
16.14
18.67
17.62
19.76
18.76
17.65
19.61
16.64
14.53
16.94
6.32
16.94
17.64
20
29.17
Gross margin%
8.38
10.16
9.37
9.43
12.25
11.80
14.38
14.83
12.31
12.72
6.43
12.72
12.02
12
27.55
Operating margin%
11.42
13.55
14.71
11.87
12.78
14.32
16.17
15.77
14.16
15.75
27.04
15.75
14.24
16
8.15
Net margin%
23.80
23.08
25.14
26.85
27.02
26.00
27.25
27.73
29.06
29.51
10.57
27.73
26.93
57
6.841
P/E ratio (avg)x
11.43
10.80
10.68
12.08
13.60
15.35
16.79
16.69
15.94
17.46
36.37
16.69
14.47
8
36.02
EV/EBITx
20.33
20.25
19.69
21.85
23.13
22.41
21.61
22.01
22.20
21.83
34.94
22.01
21.84
95
28.84
FCF yield (avg)%
0.73
0.40
0.40
0.40
0.40
2.32
1.17
0.40
0.47
0.40
19.76
0.47
0.40
86
12.78
FCF margin%
13.76
12.89
12.41
12.63
15.03
12.49
14.11
16.19
16.43
17.48
8.46
16.19
13.94
10
1.108
FCF / Net incomex
0.376
0.374
0.375
0.339
0.374
0.339
0.301
0.327
0.332
0.366
1.325
0.332
0.353
48
16.53
ROIC%
3.07
0.83
3.33
1.86
3.78
2.92
0.69
0.69
1.91
2.94
3.57
1.91
2.41
80
21.02
Return on equity%
3.58
4.46
6.58
7.24
8.10
8.74
11.34
12.77
10.96
8.54
27.49
10.96
8.32
82
18.62
Return on assets%
35.11
37.27
35.78
38.67
40.01
42.51
45.27
44.57
45.13
46.03
16.93
45.13
41.26
67
44.39
EPSNT$
101.17
120.68
133.33
140.11
153.16
165.37
188.78
181.96
214.99
230.66
46.71
8.53%
8.52%
—
3.22
EPS growth%
6.71
6.02
5.09
4.77
5.05
2.58
4.13
5.37
4.94
3.03
13.69
4.13
4.99
94
38.61
Bookvalue per shNT$
50.30
53.73
54.08
55.20
63.47
61.56
67.53
66.99
77.16
91.23
26.74
7.53%
7.68%
—
66.02
FCF per shareNT$
85.43
85.76
85.60
81.41
75.79
81.93
77.30
73.52
72.97
76.00
21.35
0.06%
(1.12%)
—
76.79
Dividend per shNT$
52.91
57.71
68.08
79.44
77.57
75.69
74.86
73.42
83.87
94.38
81.11
4.00%
7.16%
—
10.79
Div yield (avg)%
23.65
25.75
24.50
24.95
22.80
23.47
21.62
18.64
17.51
18.39
26.32
18.64
23.14
35
8.86
Payout ratio%
15.18
14.23
15.04
15.23
15.43
16.02
16.02
18.00
16.41
14.82
27.36
16.02
15.33
72
40.16
Shares (diluted)M
63.68
65.64
72.44
72.31
77.53
89.46
103.5
106.4
113.3
118.0
40.86
8.76%
8.25%
35
13.42
Buyback yield%
10.87
13.63
15.15
13.32
11.39
9.52
10.83
13.21
12.71
11.78
21.45
11.78
12.24
71
0.156
D/E ratiox
1.622
1.558
1.532
1.596
1.492
1.450
1.378
1.447
1.622
1.820
1.681
1.450
1.545
9
0.866
Enterprise valueNT$B
4.487
4.761
4.818
4.831
5.382
5.640
6.210
6.254
6.682
6.512
4.040
3.89%
4.39%
59
6.130
LT debtNT$B
3.680
3.794
3.452
3.681
3.846
4.087
4.314
4.561
4.145
3.949
8.270
0.53%
(0.06%)
42
Cost of revenue
3.45%
0.99×
Operating expenses
3.57%
1.00×
Goodwill & intangibles
17.00%
Property and equipment
15.64%
Spread over hurdle
(3.36%)