25.28
RevenueNT$B
23.84
23.45
23.55
23.13
22.74
22.59
23.04
23.77
23.35
22.98
26.17
0.21%
(0.13%)
19
18.97
Revenue growth%
22.86
23.57
21.94
24.13
22.50
22.49
22.00
22.82
22.56
20.40
22.65
22.49
22.53
18
16.43
Gross margin%
10.37
8.03
8.30
9.42
8.88
7.41
9.21
8.64
10.60
8.87
24.00
8.87
8.87
80
6.08
Operating margin%
18.70
19.93
20.24
17.87
16.69
15.85
17.65
16.69
13.78
14.68
4.98
15.85
17.17
18
7.22
Net margin%
10.93
9.68
11.22
11.60
13.07
10.93
7.99
6.61
6.93
9.60
28.75
7.99
10.31
29
25.81
P/E ratio (avg)x
21.79
23.41
23.13
23.51
21.11
20.87
22.48
21.20
21.41
19.35
7.550
21.20
21.60
11
10.66
EV/EBITx
48.93
47.97
48.32
43.26
40.28
41.68
39.44
39.06
37.14
35.94
36.27
39.06
40.98
87
28.83
FCF yield (avg)%
18.09
20.11
22.40
23.10
23.25
21.87
23.45
21.71
21.78
21.77
9.54
21.78
21.83
78
14.31
FCF margin%
32.42
32.45
32.86
35.37
34.99
34.52
34.35
34.17
32.55
34.88
14.07
34.35
34.26
27
0.357
FCF / Net incomex
0.843
1.009
1.090
1.279
1.372
1.645
1.757
1.763
2.073
2.182
0.787
1.763
1.508
49
25.36
ROIC%
20.40
22.53
23.16
24.48
27.46
28.72
29.82
28.41
26.15
26.03
26.78
28.41
26.09
51
12.39
Return on equity%
0.80
0.60
0.40
0.40
1.14
2.57
1.30
4.08
4.64
3.10
13.00
3.10
1.22
26
5.91
Return on assets%
33.99
33.21
33.61
35.11
37.79
40.35
40.48
39.84
42.10
40.96
29.41
40.48
38.82
15
19.73
EPSNT$
26.13
31.11
33.33
36.67
40.37
44.41
45.22
48.68
48.48
53.60
21.99
5.83%
8.06%
—
15.76
EPS growth%
22.21
20.09
17.21
17.18
16.70
15.00
17.41
17.45
18.53
19.89
29.63
17.45
17.43
74
11.84
Bookvalue per shNT$
16.01
18.56
20.40
20.38
20.05
19.51
22.25
20.90
23.16
22.86
16.29
2.66%
4.71%
—
18.04
FCF per shareNT$
2.82
3.07
2.83
3.11
3.33
3.25
3.31
3.56
3.45
3.13
8.02
(1.24%)
—
—
11.77
Dividend per shNT$
6.27
7.49
8.61
8.67
9.77
11.63
13.75
14.48
16.42
18.93
12.97
14.14%
12.49%
—
12.03
Div yield (avg)%
32.22
32.78
33.45
35.91
33.96
31.33
32.12
33.78
32.31
33.21
14.49
32.31
32.99
81
11.78
Payout ratio%
14.39
13.19
12.72
11.45
12.75
11.05
11.33
9.70
7.56
5.32
23.57
9.70
11.39
13
528.1
Shares (diluted)M
554.9
554.4
587.6
560.9
611.8
658.6
668.2
729.6
739.5
713.9
551.4
3.13%
1.57%
17
9.71
Buyback yield%
10.36
11.21
11.88
13.62
13.80
13.00
12.61
12.14
10.02
9.66
19.32
12.14
12.01
60
0.394
D/E ratiox
2.255
2.627
2.665
2.935
2.797
3.152
3.187
3.327
3.597
3.981
1.318
3.327
3.043
69
26.25
Enterprise valueNT$B
26.12
28.86
27.73
29.98
33.69
31.81
32.40
31.93
36.53
42.49
20.00
4.75%
4.77%
33
25.13
LT debtNT$B
20.74
17.86
15.71
16.67
16.94
16.92
15.18
14.55
12.37
13.35
10.64
(4.65%)
(3.92%)
9
Cost of revenue
(0.16%)
1.00×
Operating expenses
(0.06%)
1.01×
Goodwill & intangibles
16.33%
Spread over hurdle
(3.06%)