2.047
RevenueNT$B
2.418
2.395
2.475
2.573
2.643
2.697
2.698
2.761
2.823
2.818
2.097
1.29%
1.78%
17
11.07
Revenue growth%
26.31
25.82
22.96
25.19
23.29
23.47
25.81
25.38
25.48
27.50
18.00
25.48
25.43
39
20.68
Gross margin%
29.05
31.15
32.01
34.45
36.88
34.40
33.09
31.50
30.71
28.40
2.50
31.50
31.75
32
6.14
Operating margin%
24.25
23.98
21.93
21.93
19.06
17.75
18.77
16.80
17.59
15.00
12.72
17.59
18.92
59
26.34
Net margin%
6.54
7.76
7.57
9.43
11.41
8.52
10.27
9.24
9.69
12.56
16.69
9.69
9.34
92
30.58
P/E ratio (avg)x
37.03
43.48
44.04
51.47
57.60
59.61
57.59
63.64
61.37
64.18
33.66
61.37
57.60
64
18.85
EV/EBITx
46.50
47.94
52.37
60.24
67.93
64.28
69.46
75.91
79.33
83.44
28.08
75.91
66.10
22
3.93
FCF yield (avg)%
23.86
22.53
25.51
27.11
29.10
27.14
26.08
23.31
22.06
19.39
12.71
23.31
24.69
36
21.93
FCF margin%
30.16
32.09
31.38
28.70
31.56
34.51
32.26
29.84
30.23
29.57
25.88
30.23
30.81
49
1.705
FCF / Net incomex
1.288
1.343
1.280
1.273
1.329
1.368
1.359
1.379
1.405
1.265
1.447
1.368
1.336
27
4.48
ROIC%
22.06
20.34
19.85
20.95
20.22
18.21
18.54
18.45
16.49
17.29
19.61
18.21
19.19
41
8.88
Return on equity%
26.22
28.60
30.47
32.93
32.23
34.16
33.56
34.43
33.46
31.57
7.89
33.56
32.58
48
23.18
Return on assets%
18.57
20.61
17.87
15.77
16.32
18.71
16.50
14.01
13.57
13.47
9.86
14.01
16.41
21
27.29
EPSNT$
30.66
31.19
28.50
27.17
26.45
26.57
24.80
22.16
22.44
20.79
28.78
(4.71%)
(3.98%)
—
9.81
EPS growth%
21.70
20.29
18.18
18.67
18.41
18.30
19.69
19.46
18.91
20.73
9.83
19.46
19.18
44
51.14
Bookvalue per shNT$
51.07
54.68
51.79
58.03
60.25
59.30
56.29
62.46
66.89
78.54
40.54
5.44%
4.09%
—
40.61
FCF per shareNT$
19.39
17.88
20.41
19.80
22.05
23.97
26.51
29.71
34.25
37.30
49.20
11.08%
6.74%
—
70.56
Dividend per shNT$
12.65
12.72
12.07
12.47
13.47
12.42
11.91
10.37
9.60
9.50
14.49
(6.76%)
(3.04%)
—
8.06
Div yield (avg)%
25.28
24.63
23.31
20.91
19.04
21.34
20.05
19.95
22.65
23.54
9.08
21.34
21.99
17
25.45
Payout ratio%
21.00
21.16
19.98
18.73
21.55
18.99
18.93
20.83
18.60
17.87
23.14
18.93
19.48
25
30.32
Shares (diluted)M
25.90
26.51
27.80
23.50
22.81
23.80
20.78
20.51
18.20
16.66
30.77
(6.09%)
(4.02%)
89
24.63
Buyback yield%
32.26
33.55
33.90
31.55
32.10
31.54
31.98
33.52
35.12
37.78
17.57
33.52
32.89
82
0.542
D/E ratiox
2.042
1.992
1.885
1.774
1.773
1.878
1.890
1.937
2.079
2.141
0.258
1.937
1.914
43
0.096
Enterprise valueNT$B
2.369
2.553
2.515
2.795
2.654
3.139
3.267
3.805
4.073
3.886
0.633
7.93%
5.05%
50
1.709
LT debtNT$B
0.947
1.062
1.071
1.167
1.354
1.351
1.399
1.699
2.048
2.184
1.063
10.04%
10.56%
77
Cost of revenue
1.70%
0.99×
Operating expenses
1.82%
1.00×
Property and equipment
17.63%
Goodwill & intangibles
16.07%
Spread over hurdle
14.01%