38.30
RevenueNT$B
38.32
41.68
44.58
47.12
50.40
55.24
60.29
66.36
73.10
79.44
39.87
9.53%
8.21%
13
21.49
Revenue growth%
17.94
19.24
19.32
19.32
17.12
16.67
14.32
12.06
10.22
10.60
12.27
12.06
16.90
67
26.72
Gross margin%
0.40
2.65
2.21
0.48
3.10
3.69
3.64
4.74
6.46
5.95
20.11
4.74
3.37
43
15.86
Operating margin%
23.65
22.49
25.29
25.32
24.18
26.61
28.43
29.92
31.42
29.71
27.66
29.71
25.97
82
27.45
Net margin%
11.91
14.65
16.05
16.63
17.17
19.30
20.84
22.70
20.82
22.47
15.26
20.84
18.24
91
24.14
P/E ratio (avg)x
16.89
17.15
18.96
18.70
21.08
22.43
25.97
26.49
30.13
33.25
8.504
26.49
21.76
48
19.34
EV/EBITx
18.62
17.14
16.42
17.74
17.89
16.72
16.54
17.00
17.10
19.07
36.06
17.00
17.12
54
6.52
FCF yield (avg)%
28.59
27.90
26.15
26.16
24.64
27.54
27.13
24.41
26.63
24.94
24.96
26.63
26.39
70
5.39
FCF margin%
0.40
0.91
0.40
0.40
1.42
4.00
4.74
6.70
9.06
6.85
27.49
6.70
2.71
42
0.106
FCF / Net incomex
1.482
1.627
1.518
1.679
1.703
1.644
1.798
1.861
1.783
2.011
1.661
1.798
1.691
62
20.13
ROIC%
5.79
7.10
6.65
4.46
2.84
3.98
2.98
0.69
0.40
0.40
5.48
0.69
3.48
14
17.78
Return on equity%
7.90
8.62
8.64
7.34
7.26
6.46
4.19
2.56
3.31
4.42
10.69
4.19
6.86
76
27.42
Return on assets%
16.91
19.67
21.48
19.58
21.13
19.64
18.50
20.69
20.98
20.60
20.56
20.60
20.14
48
81.62
EPSNT$
87.64
91.62
96.98
90.82
96.41
97.81
102.63
111.68
110.58
101.64
88.05
1.06%
1.01%
—
11.01
EPS growth%
34.18
33.89
36.58
39.19
39.12
37.10
38.50
36.88
38.97
36.49
22.59
37.10
36.99
52
21.83
Bookvalue per shNT$
32.58
28.74
27.05
28.11
26.82
28.86
28.06
25.77
24.21
22.04
46.88
(3.85%)
(4.45%)
—
68.98
FCF per shareNT$
41.42
39.22
37.42
41.69
41.79
45.68
50.40
44.58
48.74
48.57
49.37
3.05%
1.94%
—
83.95
Dividend per shNT$
45.15
51.58
53.09
59.54
71.83
86.30
85.67
95.89
98.12
103.87
60.52
7.65%
10.69%
—
24.92
Div yield (avg)%
18.77
18.83
20.70
22.01
23.38
23.44
25.57
26.27
26.95
26.07
7.49
26.07
23.41
44
14.79
Payout ratio%
13.88
11.10
13.54
14.39
14.76
14.94
12.20
11.35
12.29
11.80
15.88
12.20
12.91
87
526.5
Shares (diluted)M
365.3
382.1
376.0
392.3
377.6
341.2
369.6
348.0
307.4
284.4
514.5
(5.51%)
(2.57%)
40
11.55
Buyback yield%
25.10
25.18
24.19
23.12
25.74
26.07
27.46
28.77
28.44
29.91
28.87
28.44
25.91
28
0.449
D/E ratiox
0.756
0.702
0.737
0.705
0.750
0.782
0.839
0.826
0.788
0.740
1.477
0.788
0.753
12
11.17
Enterprise valueNT$B
39.32
36.21
34.26
34.27
33.09
33.68
30.74
26.64
24.26
26.01
6.885
(4.70%)
(4.55%)
44
37.33
LT debtNT$B
6.141
5.586
5.609
5.983
5.801
6.192
5.890
5.223
4.781
4.593
28.85
(4.56%)
(3.69%)
91
Cost of revenue
8.18%
1.00×
Operating expenses
8.15%
0.99×
Spread over hurdle
(2.29%)