5.808
RevenueNT$B
10.66
11.72
12.87
13.72
14.58
15.95
17.14
18.35
20.20
21.52
6.193
8.10%
8.34%
54
22.24
Revenue growth%
23.06
22.21
20.27
20.30
21.12
20.22
21.51
19.81
22.31
19.69
21.07
20.22
20.71
81
9.86
Gross margin%
2.94
2.13
1.00
0.40
0.40
0.40
2.38
2.06
0.55
0.40
13.97
0.55
0.77
25
17.84
Operating margin%
11.56
10.29
11.79
11.63
10.57
8.92
9.08
7.95
9.52
9.82
10.25
9.08
10.05
18
22.45
Net margin%
23.03
25.20
24.06
26.47
29.41
32.00
34.34
33.35
33.29
35.69
21.87
33.35
30.71
36
8.083
P/E ratio (avg)x
24.37
26.18
29.88
29.70
34.18
35.98
36.12
41.67
45.00
51.59
16.60
41.67
35.08
19
17.86
EV/EBITx
25.21
22.63
20.24
21.39
21.29
18.82
19.10
19.66
19.12
18.34
32.42
19.10
19.95
10
7.94
FCF yield (avg)%
22.43
23.03
20.14
19.81
19.87
19.26
17.84
19.30
21.76
20.87
24.61
19.30
20.00
40
26.73
FCF margin%
21.48
22.78
23.39
22.47
25.39
23.59
24.78
27.71
30.09
28.72
26.28
27.71
24.19
51
0.293
FCF / Net incomex
1.845
1.777
1.968
1.884
2.055
2.302
2.628
2.729
2.741
2.663
0.389
2.663
2.178
9
13.13
ROIC%
26.40
24.95
27.74
25.89
24.85
27.32
28.70
31.51
29.66
29.85
28.32
29.66
27.53
63
9.82
Return on equity%
14.69
13.51
13.31
10.74
13.48
16.04
18.15
17.36
17.96
17.46
23.90
17.46
15.37
76
25.54
Return on assets%
22.24
19.92
19.75
19.67
19.50
18.00
19.92
19.75
21.07
20.72
26.29
19.92
19.84
53
5.57
EPSNT$
5.57
6.54
7.63
8.52
8.67
8.19
7.89
8.30
8.11
9.04
5.70
0.86%
5.79%
—
6.52
EPS growth%
18.05
20.40
22.02
19.92
20.32
20.24
20.31
22.69
25.22
22.79
16.80
22.69
20.36
51
1.27
Bookvalue per shNT$
5.47
5.06
4.91
4.79
5.25
5.12
5.56
5.84
6.23
6.84
5.41
5.42%
3.46%
—
2.43
FCF per shareNT$
2.69
2.90
3.14
3.14
3.07
2.89
3.03
2.91
2.59
2.50
4.50
(4.08%)
(1.72%)
—
3.84
Dividend per shNT$
1.69
1.62
1.57
1.66
1.64
1.39
1.19
1.20
1.11
1.10
0.98
(7.66%)
(5.06%)
—
24.21
Div yield (avg)%
1.73
1.29
3.12
1.56
2.62
3.23
2.61
4.27
4.39
5.43
2.46
4.27
2.87
19
3.13
Payout ratio%
10.29
8.51
6.46
9.37
10.86
9.45
10.17
12.72
13.03
13.10
25.29
12.72
10.23
30
2.340
Shares (diluted)B
2.280
2.187
2.199
2.209
2.393
2.556
2.845
2.657
2.953
2.678
2.244
2.27%
2.14%
82
22.52
Buyback yield%
23.39
21.69
20.86
18.72
17.18
18.87
20.33
19.31
20.57
19.80
6.06
19.80
20.07
25
0.757
D/E ratiox
0.952
0.881
0.805
0.759
0.743
0.705
0.695
0.625
0.603
0.519
0.285
0.625
0.724
72
14.57
Enterprise valueNT$B
15.82
18.05
18.29
22.06
25.99
27.51
29.93
31.04
32.61
35.22
6.772
6.27%
9.85%
29
9.341
LT debtNT$B
5.236
5.663
5.881
6.243
6.180
5.905
5.197
5.375
5.255
5.514
3.827
(2.25%)
1.24%
27
Cost of revenue
8.00%
0.97×
Operating expenses
8.73%
1.04×
Goodwill & intangibles
16.52%
Property and equipment
15.04%
Return on capital
107.00%
Spread over hurdle
101.83%