7.953
RevenueNT$B
26.45
26.61
27.55
28.03
28.69
28.91
29.61
30.02
30.07
30.02
8.647
0.91%
1.71%
90
22.66
Revenue growth%
27.15
29.33
26.70
25.51
23.09
21.90
20.86
21.78
18.85
20.91
13.54
20.91
22.49
81
22.72
Gross margin%
2.39
2.32
1.54
0.40
2.98
5.41
2.91
2.23
2.08
2.27
4.80
2.27
2.30
61
8.38
Operating margin%
12.52
14.32
13.56
14.95
15.00
13.73
11.63
11.16
14.03
13.74
21.78
13.73
13.73
49
12.27
Net margin%
16.63
15.81
13.59
14.48
14.21
15.48
13.20
13.78
14.71
13.01
11.57
13.78
14.34
73
8.042
P/E ratio (avg)x
23.16
26.38
27.24
28.29
27.00
27.63
27.09
27.18
28.12
31.37
22.45
27.63
27.21
40
9.264
EV/EBITx
28.15
30.15
29.15
30.51
34.28
38.98
39.95
43.68
47.66
47.37
21.23
43.68
36.63
35
7.67
FCF yield (avg)%
10.96
8.49
10.81
10.41
7.85
5.60
8.45
6.89
5.79
7.93
13.47
6.89
8.19
53
13.13
FCF margin%
33.07
30.46
28.82
28.19
25.54
28.09
28.72
31.43
30.91
32.92
14.36
30.91
29.64
35
1.155
FCF / Net incomex
1.046
1.090
1.118
1.173
1.064
1.039
1.092
1.123
1.206
1.134
0.308
1.123
1.105
31
29.98
ROIC%
9.04
10.25
9.02
10.54
8.43
6.99
6.82
8.62
7.65
7.60
26.75
7.60
8.52
25
14.06
Return on equity%
3.02
4.95
7.30
10.12
8.30
9.48
10.73
10.81
12.40
12.68
25.94
10.81
9.80
92
27.82
Return on assets%
23.02
22.98
21.39
20.33
18.66
18.79
16.15
18.44
16.44
13.51
15.37
16.44
18.72
81
40.81
EPSNT$
33.62
36.11
41.40
47.19
47.25
49.62
48.91
54.58
58.63
54.80
41.78
3.01%
5.81%
—
24.48
EPS growth%
1.33
3.64
2.23
1.12
0.40
0.70
2.12
0.40
0.40
1.82
10.84
0.70
1.23
70
34.24
Bookvalue per shNT$
28.35
30.67
32.36
32.61
31.74
32.94
34.36
31.89
34.43
34.66
20.74
1.77%
2.62%
—
21.75
FCF per shareNT$
10.23
9.03
8.24
7.34
7.80
8.55
8.84
9.72
9.55
8.90
7.79
2.69%
(0.27%)
—
37.88
Dividend per shNT$
12.63
13.95
13.55
13.28
15.16
16.65
17.84
17.94
19.96
20.60
11.49
6.32%
5.66%
—
2.88
Div yield (avg)%
25.51
22.90
25.15
23.21
23.44
21.61
24.02
25.85
24.53
26.14
10.71
24.53
24.28
76
28.85
Payout ratio%
9.40
7.07
6.30
6.15
6.85
8.13
9.37
10.91
10.71
12.60
18.06
10.71
8.75
27
282.2
Shares (diluted)M
304.3
303.9
279.4
275.6
299.7
301.8
307.3
332.5
317.0
315.6
267.2
1.04%
0.31%
79
20.79
Buyback yield%
8.26
8.24
10.77
10.59
12.32
12.64
11.03
8.73
11.05
13.63
26.46
11.05
10.90
52
0.199
D/E ratiox
0.378
0.389
0.409
0.407
0.343
0.326
0.317
0.334
0.307
0.270
1.309
0.317
0.338
23
16.07
Enterprise valueNT$B
23.85
26.64
30.84
35.56
39.07
43.29
49.92
49.78
49.42
51.15
6.748
5.54%
9.86%
43
10.06
LT debtNT$B
28.00
28.67
29.73
28.49
30.18
32.33
33.39
32.39
34.36
39.39
5.532
5.47%
3.17%
51
Cost of revenue
1.84%
1.01×
Operating expenses
1.36%
0.97×
Spread over hurdle
31.80%