20.61
RevenueNT$B
18.69
19.09
18.90
18.61
18.26
18.66
19.08
18.94
19.15
18.92
21.34
0.71%
0.15%
41
6.26
Revenue growth%
13.71
13.56
15.35
15.83
13.92
12.43
14.17
13.14
10.72
10.75
9.34
12.43
13.64
26
13.15
Gross margin%
8.31
11.06
12.15
11.49
12.48
14.73
12.32
11.48
10.88
10.27
18.26
11.48
11.48
51
17.23
Operating margin%
39.51
41.11
38.19
40.87
42.25
43.31
42.77
41.58
40.86
41.72
13.96
41.72
41.34
12
2.38
Net margin%
5.36
7.25
9.22
12.17
12.80
10.53
11.14
8.29
8.93
10.72
26.52
10.53
9.88
59
20.84
P/E ratio (avg)x
19.66
21.19
23.85
27.27
30.68
31.72
29.69
32.09
31.28
30.25
6.691
31.28
29.97
54
11.35
EV/EBITx
11.03
11.60
12.28
11.21
12.02
12.03
13.16
14.72
13.76
14.40
11.62
13.76
12.15
30
26.19
FCF yield (avg)%
11.85
13.21
14.59
15.82
18.59
15.77
14.47
11.60
13.37
11.44
3.85
13.37
13.92
63
9.44
FCF margin%
12.50
11.65
11.02
11.83
9.55
11.52
12.09
9.61
8.86
6.79
16.38
9.61
11.27
35
1.310
FCF / Net incomex
0.736
0.635
0.666
0.723
0.638
0.673
0.715
0.770
0.713
0.637
1.484
0.713
0.693
75
10.89
ROIC%
9.73
9.58
9.12
11.58
9.36
6.83
5.78
7.60
5.42
4.48
26.51
5.78
8.36
11
29.16
Return on equity%
13.67
13.16
12.82
15.69
12.99
10.45
9.40
6.90
5.09
3.27
23.06
6.90
11.64
67
27.90
Return on assets%
27.27
27.36
28.44
29.62
32.38
29.46
27.66
25.06
23.64
22.33
29.04
25.06
27.51
93
4.71
EPSNT$
2.61
2.75
2.43
2.56
2.26
2.11
1.98
1.80
1.83
1.82
4.87
(4.30%)
(3.99%)
—
3.03
EPS growth%
4.83
7.11
9.84
7.29
7.98
8.93
8.02
6.23
5.91
5.65
7.38
6.23
7.20
39
3.18
Bookvalue per shNT$
1.58
1.42
1.31
1.44
1.38
1.26
1.42
1.55
1.67
1.77
0.98
5.09%
0.30%
—
4.65
FCF per shareNT$
2.08
2.11
2.30
2.32
2.63
2.65
2.52
2.41
2.61
3.00
1.65
2.73%
3.55%
—
2.07
Dividend per shNT$
5.28
5.44
5.54
6.29
7.35
8.53
8.19
8.31
8.15
8.01
4.70
1.74%
5.57%
—
4.24
Div yield (avg)%
16.26
18.42
20.09
18.66
17.19
19.43
19.53
18.06
18.22
21.10
21.63
19.43
18.54
71
25.53
Payout ratio%
11.02
8.47
8.55
6.18
7.50
8.20
10.02
9.99
8.14
8.09
27.75
8.20
8.34
48
2.030
Shares (diluted)B
2.785
3.044
3.559
4.149
4.420
5.110
5.255
5.133
5.382
5.249
2.099
3.50%
8.13%
29
16.64
Buyback yield%
13.50
12.96
13.02
11.87
11.60
9.57
10.25
8.38
7.06
8.15
10.76
8.38
10.93
70
0.207
D/E ratiox
0.344
0.345
0.396
0.453
0.469
0.459
0.524
0.490
0.473
0.548
1.018
0.490
0.464
59
14.70
Enterprise valueNT$B
25.11
26.65
27.56
30.17
32.56
32.46
34.96
34.93
38.57
39.96
19.01
4.18%
5.69%
83
5.368
LT debtNT$B
12.98
13.20
13.98
14.53
16.19
17.19
16.78
18.55
17.02
18.17
10.63
2.33%
3.62%
33
Cost of revenue
0.26%
1.01×
Operating expenses
(0.47%)
0.94×
Property and equipment
13.65%
Spread over hurdle
32.74%