11.27
RevenueNT$B
7.071
7.420
7.749
7.988
8.292
8.590
8.824
9.072
9.200
9.583
11.52
2.94%
3.30%
66
6.62
Revenue growth%
7.18
5.82
7.72
9.82
11.64
8.70
8.06
5.91
7.76
8.68
14.34
8.06
7.91
26
16.66
Gross margin%
4.86
6.31
4.06
3.24
0.40
2.12
0.40
0.40
0.40
0.66
2.82
0.40
1.39
46
26.97
Operating margin%
7.22
4.55
6.50
9.19
9.03
11.15
11.27
9.22
9.27
6.76
16.32
9.27
9.11
13
19.23
Net margin%
22.31
22.27
19.30
21.64
22.88
21.34
20.07
19.94
22.55
24.88
7.53
21.34
21.96
55
10.87
P/E ratio (avg)x
35.02
31.74
33.15
33.26
31.13
28.80
30.04
27.58
28.38
25.88
7.314
28.38
30.58
12
37.13
EV/EBITx
32.77
37.49
36.59
37.80
43.95
51.07
49.91
56.34
56.45
54.33
15.57
54.33
46.93
90
27.06
FCF yield (avg)%
5.01
2.74
0.40
0.40
0.80
0.40
1.23
1.00
0.40
2.76
2.12
1.00
0.90
63
9.21
FCF margin%
7.88
6.81
9.18
8.25
5.37
5.72
3.22
4.42
6.89
5.66
14.81
5.66
6.27
25
1.399
FCF / Net incomex
2.180
2.439
2.628
2.701
2.464
2.777
2.852
3.072
2.860
2.738
0.887
2.852
2.720
31
2.87
ROIC%
13.16
15.24
15.96
18.39
16.44
14.15
17.13
17.84
18.49
17.53
18.83
17.53
16.79
71
12.74
Return on equity%
7.90
8.71
7.32
9.04
11.94
12.08
14.64
16.76
14.99
16.69
19.03
14.99
12.01
52
12.58
Return on assets%
12.16
9.40
12.20
11.24
9.19
7.64
5.49
7.95
5.04
3.92
27.75
5.49
8.57
6
8.91
EPSNT$
4.43
4.08
3.98
4.32
4.75
4.42
4.92
4.87
5.43
5.23
9.79
1.96%
3.00%
—
29.67
EPS growth%
6.18
8.19
6.82
3.98
3.57
6.45
6.54
7.31
4.69
3.80
26.98
6.45
6.32
82
3.59
Bookvalue per shNT$
30.73
34.39
39.78
39.42
41.38
48.17
58.28
57.51
66.40
76.19
7.97
12.99%
10.23%
—
11.52
FCF per shareNT$
14.99
14.74
14.90
14.76
14.23
15.66
15.93
16.59
16.69
18.04
15.88
4.85%
2.42%
—
17.26
Dividend per shNT$
12.98
12.62
12.01
13.16
13.52
13.58
13.34
13.10
14.16
15.76
20.35
3.12%
3.27%
—
17.64
Div yield (avg)%
21.76
21.70
22.71
23.75
25.39
26.52
23.85
23.37
22.52
19.78
5.04
23.37
23.04
9
16.02
Payout ratio%
18.52
17.18
15.67
16.39
14.14
13.32
11.72
12.45
13.51
10.65
2.93
12.45
13.82
14
560.1
Shares (diluted)M
648.2
661.1
618.0
674.5
759.8
742.5
723.2
708.4
738.4
704.2
573.5
(1.51%)
1.33%
50
6.95
Buyback yield%
18.32
20.17
17.88
15.70
18.18
17.73
18.93
21.78
24.50
24.84
6.75
21.78
18.63
41
0.146
D/E ratiox
1.257
1.255
1.113
0.950
1.026
1.008
1.047
0.954
1.029
0.909
0.273
1.008
1.028
37
4.927
Enterprise valueNT$B
4.757
4.725
5.427
5.575
5.603
6.416
7.614
8.705
9.309
10.30
4.684
12.94%
10.00%
68
4.380
LT debtNT$B
6.914
6.478
6.212
5.653
5.597
5.295
5.682
5.892
6.173
5.824
1.380
0.80%
(1.08%)
49
Cost of revenue
3.29%
1.00×
Operating expenses
3.31%
1.00×
Property and equipment
16.63%
Spread over hurdle
(2.25%)