11.42
RevenueNT$B
36.31
37.22
39.35
40.79
41.40
42.61
45.05
46.39
48.83
50.83
12.45
4.19%
3.69%
64
29.07
Revenue growth%
32.83
34.19
34.31
35.41
36.58
39.27
37.00
38.51
36.90
36.46
6.51
37.00
36.52
22
8.09
Gross margin%
5.81
6.27
9.11
7.83
10.23
12.76
15.54
14.76
15.77
13.89
29.56
14.76
11.49
23
26.30
Operating margin%
15.35
12.36
11.95
14.08
15.69
13.33
10.76
11.01
9.19
9.00
22.24
10.76
12.15
37
3.22
Net margin%
2.58
3.27
3.44
2.90
1.44
3.30
3.58
4.87
6.03
6.27
6.74
4.87
3.37
61
18.59
P/E ratio (avg)x
28.38
24.20
20.49
20.54
18.20
16.11
16.64
14.86
13.35
12.52
24.63
14.86
17.42
26
26.31
EV/EBITx
36.40
36.91
38.36
40.55
39.67
41.76
45.91
49.12
51.67
49.97
15.42
49.12
41.16
7
11.79
FCF yield (avg)%
5.79
5.58
4.20
1.55
1.27
0.40
0.40
0.40
0.40
0.40
6.04
0.40
0.83
75
23.66
FCF margin%
12.83
9.94
12.72
12.31
9.64
12.55
14.81
12.21
12.82
11.95
20.50
12.55
12.43
8
1.524
FCF / Net incomex
0.613
0.650
0.724
0.644
0.667
0.707
0.786
0.775
0.794
0.742
0.802
0.775
0.715
54
4.07
ROIC%
12.86
11.62
10.12
12.13
14.64
13.56
14.67
15.00
15.04
12.22
11.43
14.67
13.21
27
8.18
Return on equity%
17.15
16.85
15.71
17.76
18.43
19.61
20.71
18.89
18.79
17.54
9.75
18.89
18.09
30
12.70
Return on assets%
17.51
17.37
17.75
18.56
16.84
14.97
12.10
14.47
13.81
15.53
9.09
14.47
16.19
24
10.21
EPSNT$
11.23
10.17
10.57
11.08
11.16
10.32
11.11
11.88
11.77
12.29
11.03
1.96%
0.01%
—
21.72
EPS growth%
9.82
11.91
12.24
12.14
12.86
10.44
9.33
6.97
6.08
8.88
25.72
8.88
10.13
74
11.67
Bookvalue per shNT$
9.16
9.35
8.63
8.74
9.79
9.18
9.25
8.67
8.10
8.71
4.04
(2.31%)
(0.73%)
—
8.79
FCF per shareNT$
16.56
14.88
15.44
15.15
14.79
14.50
15.85
16.67
16.98
17.08
16.51
2.92%
1.30%
—
13.86
Dividend per shNT$
21.24
24.99
28.78
34.67
38.19
40.71
45.67
45.63
54.65
55.35
12.50
7.70%
11.35%
—
20.13
Div yield (avg)%
34.95
37.65
38.99
37.31
35.62
33.21
31.80
33.74
36.10
38.45
8.39
33.74
35.86
23
12.90
Payout ratio%
20.84
23.76
25.37
28.02
28.16
29.45
27.13
25.93
25.12
28.01
27.24
27.13
26.53
58
1.225
Shares (diluted)B
1.367
1.367
1.516
1.562
1.596
1.743
1.812
1.944
1.953
2.070
1.175
5.34%
5.22%
26
29.11
Buyback yield%
14.50
16.40
18.53
18.98
18.63
19.84
22.80
23.70
23.28
22.15
25.22
22.80
19.41
14
0.280
D/E ratiox
0.513
0.556
0.580
0.638
0.705
0.842
1.001
1.147
1.287
1.461
1.583
1.147
0.773
33
41.61
Enterprise valueNT$B
10.87
12.18
13.94
13.13
14.94
17.21
17.25
18.01
17.08
17.99
30.75
3.79%
5.45%
45
49.71
LT debtNT$B
39.19
43.88
44.43
50.12
60.63
73.03
83.15
94.10
111.2
109.3
21.93
12.52%
10.66%
7
Cost of revenue
3.93%
1.02×
Operating expenses
3.00%
0.94×
Goodwill & intangibles
15.97%
Spread over hurdle
19.79%