14.30
RevenueNT$B
20.76
21.73
23.29
24.29
25.98
28.08
29.41
30.74
32.47
34.18
15.63
5.64%
5.87%
68
23.07
Revenue growth%
6.64
7.01
6.24
9.14
9.43
9.38
8.58
9.15
9.58
12.42
18.94
9.38
9.14
52
24.57
Gross margin%
9.81
11.65
9.98
7.55
10.55
11.34
11.22
10.12
12.89
15.27
10.20
11.34
10.88
29
7.49
Operating margin%
9.04
11.57
11.44
12.39
12.23
15.07
14.76
13.46
15.02
17.99
22.25
15.02
12.93
66
17.86
Net margin%
6.93
6.60
9.56
8.12
7.86
9.31
7.39
5.53
4.39
5.12
22.03
5.53
7.16
60
10.52
P/E ratio (avg)x
18.50
18.48
18.25
18.35
18.22
17.54
16.72
16.09
16.45
17.68
24.32
16.72
17.95
69
28.55
EV/EBITx
22.74
23.34
21.36
18.83
16.57
14.13
14.97
14.47
15.24
13.31
31.31
14.47
15.91
46
14.22
FCF yield (avg)%
13.61
13.27
15.40
13.20
13.89
14.07
11.37
13.97
15.08
12.74
27.91
13.97
13.75
33
13.68
FCF margin%
17.29
18.84
17.40
19.10
21.90
21.73
19.99
20.34
23.19
20.98
4.53
20.98
20.17
28
0.945
FCF / Net incomex
1.195
1.098
0.980
0.895
0.883
0.927
0.976
1.048
0.906
0.851
1.645
0.927
0.952
50
19.38
ROIC%
29.04
30.21
29.30
27.97
25.86
27.32
30.24
32.33
33.25
34.06
4.20
32.33
29.76
55
4.51
Return on equity%
1.92
2.80
1.54
3.83
3.58
4.73
2.29
1.38
0.40
1.28
13.86
1.38
2.11
26
22.61
Return on assets%
11.79
10.36
10.63
11.98
13.08
15.46
17.24
18.90
21.86
19.48
5.22
18.90
14.27
54
41.43
EPSNT$
60.26
56.22
63.41
60.45
56.14
58.38
63.07
58.57
63.40
59.34
43.31
1.12%
(0.90%)
—
20.30
EPS growth%
22.97
25.86
24.84
24.22
22.21
19.81
21.80
23.66
21.86
20.99
14.91
21.80
22.59
16
44.73
Bookvalue per shNT$
8.84
9.29
8.58
8.85
9.07
9.09
9.87
9.63
10.29
11.12
56.31
4.17%
2.73%
—
39.61
FCF per shareNT$
19.12
22.52
24.26
24.21
26.60
27.05
26.69
30.12
29.34
28.03
15.74
1.05%
3.52%
—
36.87
Dividend per shNT$
46.99
52.00
55.67
67.85
82.17
81.00
84.57
97.19
112.70
117.63
21.07
7.44%
9.55%
—
22.73
Div yield (avg)%
28.54
25.84
26.91
25.68
23.98
21.77
21.29
19.95
20.96
21.44
5.23
21.29
22.88
25
2.94
Payout ratio%
28.67
26.55
26.87
29.25
28.15
28.50
30.49
32.67
34.96
37.38
27.76
32.67
28.96
87
671.7
Shares (diluted)M
613.3
519.6
560.9
497.3
478.6
414.5
428.2
441.9
398.0
406.6
688.6
(3.21%)
(4.31%)
74
5.98
Buyback yield%
14.93
13.35
14.05
15.21
17.27
15.28
16.08
15.96
15.69
18.32
10.49
15.96
15.48
54
0.403
D/E ratiox
1.754
1.706
1.506
1.420
1.531
1.617
1.779
1.834
1.648
1.785
0.550
1.779
1.677
72
23.01
Enterprise valueNT$B
26.22
25.75
24.96
24.87
27.25
28.47
26.20
25.58
28.08
24.65
10.40
(1.98%)
0.17%
25
33.57
LT debtNT$B
23.18
21.08
18.17
16.20
17.58
18.53
19.17
17.12
16.25
15.21
32.33
(2.85%)
(4.63%)
65
Cost of revenue
6.13%
1.03×
Operating expenses
5.74%
0.99×
Goodwill & intangibles
17.34%
Spread over hurdle
(1.31%)