11.19
RevenueNT$B
8.940
9.129
9.381
9.578
9.388
9.480
9.277
9.521
9.762
10.02
11.86
1.32%
0.99%
86
14.11
Revenue growth%
20.29
19.01
18.04
20.68
18.01
16.68
15.22
13.93
11.31
9.98
11.33
13.93
17.34
66
6.51
Gross margin%
16.48
18.77
20.52
18.90
20.19
23.11
22.28
20.63
23.26
23.52
16.24
23.11
20.58
21
8.14
Operating margin%
18.31
21.07
21.91
20.79
23.32
23.72
23.14
20.47
18.29
15.71
7.01
20.47
20.93
57
3.79
Net margin%
3.94
4.96
7.65
9.25
10.95
10.41
8.86
7.82
8.13
5.18
17.79
8.13
7.97
37
20.27
P/E ratio (avg)x
35.46
35.67
42.27
43.28
46.75
53.62
52.64
54.09
56.40
55.49
29.89
54.09
49.69
76
31.68
EV/EBITx
4.909
4.761
4.995
4.315
4.359
4.371
4.642
4.440
4.793
4.597
35.52
4.597
4.619
60
24.24
FCF yield (avg)%
20.06
19.94
20.21
18.44
20.48
20.05
20.73
23.63
22.84
23.21
29.09
22.84
20.35
92
6.08
FCF margin%
12.65
12.94
15.25
16.05
15.19
16.28
15.01
14.20
16.12
18.49
24.40
16.12
15.22
63
0.362
FCF / Net incomex
1.082
1.128
1.249
1.345
1.335
1.475
1.451
1.626
1.685
1.681
1.450
1.626
1.398
78
3.64
ROIC%
17.04
16.48
19.31
21.41
21.64
22.01
19.17
18.52
18.58
21.37
12.64
19.17
19.24
30
17.25
Return on equity%
9.94
10.90
11.58
10.62
12.27
14.26
13.53
10.89
11.59
12.38
29.34
12.38
11.59
89
28.33
Return on assets%
7.07
4.11
7.08
4.61
4.39
5.56
8.28
6.16
3.85
3.04
4.33
5.56
5.09
55
11.29
EPSNT$
16.10
17.14
16.34
18.16
17.39
20.39
19.64
19.32
19.67
18.96
12.38
1.74%
3.19%
—
19.67
EPS growth%
24.78
23.29
21.36
19.18
20.87
23.64
21.24
20.06
20.82
18.40
23.33
20.82
21.06
82
17.62
Bookvalue per shNT$
7.36
8.53
10.10
10.76
12.39
14.58
17.44
17.65
17.90
18.52
11.52
8.37%
11.70%
—
16.76
FCF per shareNT$
9.59
10.40
11.12
11.11
12.32
12.22
12.99
11.55
11.11
11.17
3.46
(1.95%)
0.90%
—
17.10
Dividend per shNT$
6.69
6.85
7.67
7.89
7.70
7.22
7.93
8.18
9.16
9.85
10.07
5.06%
4.23%
—
16.39
Div yield (avg)%
17.29
16.88
14.84
14.94
17.06
19.03
17.66
14.72
16.33
19.22
21.60
17.66
16.97
73
14.29
Payout ratio%
6.49
6.10
6.71
7.27
5.07
5.56
5.55
8.09
5.50
3.35
26.72
5.55
5.83
51
282.5
Shares (diluted)M
179.4
190.7
162.3
163.4
152.2
150.0
141.8
139.6
149.4
159.2
283.4
0.91%
(1.61%)
25
11.98
Buyback yield%
19.58
19.51
22.47
23.54
25.40
27.31
25.06
23.86
26.31
28.12
11.10
26.31
24.46
83
0.812
D/E ratiox
0.685
0.596
0.525
0.450
0.400
0.348
0.356
0.319
0.302
0.279
1.067
0.319
0.378
41
9.412
Enterprise valueNT$B
16.20
18.55
21.77
20.98
22.75
27.01
30.82
32.06
36.52
43.39
6.970
13.79%
11.13%
92
10.00
LT debtNT$B
12.46
13.66
15.80
15.90
17.39
18.70
20.86
24.26
23.96
26.25
0.605
8.58%
8.17%
90
Cost of revenue
0.68%
0.97×
Operating expenses
1.79%
1.08×
Property and equipment
21.70%
Spread over hurdle
11.97%