24.06
RevenueNT$B
25.18
25.80
26.26
27.33
27.33
27.66
28.60
29.26
29.65
30.94
25.04
2.51%
2.46%
57
25.45
Revenue growth%
19.36
19.49
17.95
20.86
19.45
18.66
20.20
19.42
22.37
22.02
19.81
20.20
19.47
33
23.47
Gross margin%
21.40
22.49
20.96
22.73
25.61
24.53
27.11
24.68
24.21
22.64
19.73
24.53
23.47
79
4.48
Operating margin%
14.87
17.45
20.44
17.62
17.64
17.97
19.22
17.69
16.50
16.46
13.64
17.69
17.63
13
18.91
Net margin%
24.53
23.35
26.23
26.86
28.41
31.06
33.38
31.15
31.26
28.85
29.52
31.15
28.63
21
18.52
P/E ratio (avg)x
41.72
47.63
43.31
40.26
37.08
42.34
41.27
46.90
45.00
43.88
7.385
43.88
42.82
92
7.761
EV/EBITx
47.89
47.79
44.74
48.31
51.30
49.93
46.80
51.58
55.75
52.48
29.98
51.58
49.12
7
22.70
FCF yield (avg)%
13.65
16.31
15.92
18.76
20.51
23.42
21.62
20.73
20.84
17.91
2.27
20.84
19.64
73
16.59
FCF margin%
19.40
19.87
19.46
19.21
21.74
19.08
18.39
20.06
20.82
18.26
28.18
19.08
19.43
18
0.500
FCF / Net incomex
0.842
0.840
0.779
0.810
0.817
0.877
0.914
0.891
0.837
0.929
1.536
0.891
0.841
59
17.55
ROIC%
21.86
19.27
16.55
17.07
19.69
19.81
22.24
21.65
23.99
26.22
29.74
22.24
20.73
34
18.36
Return on equity%
0.40
0.40
1.37
0.40
0.40
0.40
2.33
0.40
0.56
0.64
16.76
0.56
0.40
48
24.70
Return on assets%
16.75
15.26
13.49
14.17
12.28
9.91
9.20
7.25
9.20
10.53
23.70
9.20
11.40
44
39.21
EPSNT$
78.19
87.68
100.95
97.25
100.21
115.26
108.62
104.17
109.50
123.99
41.46
4.35%
4.69%
—
20.28
EPS growth%
26.50
26.52
26.86
26.66
29.21
30.43
33.05
35.10
33.19
32.45
26.97
33.05
29.82
50
51.21
Bookvalue per shNT$
19.06
17.32
15.90
14.89
13.46
14.61
13.98
12.35
11.63
10.72
42.69
(4.44%)
(6.57%)
—
79.51
FCF per shareNT$
20.14
22.68
23.30
25.69
28.04
30.90
33.30
34.86
38.63
40.49
75.95
7.63%
8.09%
—
23.14
Dividend per shNT$
65.05
71.10
63.13
64.04
67.45
69.99
65.70
70.57
77.20
81.50
47.30
3.86%
1.88%
—
20.44
Div yield (avg)%
12.70
13.34
11.76
12.61
10.74
11.29
13.15
14.91
12.06
13.95
17.08
13.15
12.66
30
23.76
Payout ratio%
14.54
11.56
10.33
13.02
11.11
11.48
9.00
8.52
8.71
10.64
13.84
9.00
10.87
68
161.7
Shares (diluted)M
178.9
172.8
160.6
147.0
165.6
175.7
186.2
210.2
238.0
250.3
162.0
8.61%
4.13%
92
11.17
Buyback yield%
17.38
17.32
15.67
18.61
15.88
14.67
15.56
13.73
10.97
11.28
9.82
13.73
15.61
25
1.391
D/E ratiox
1.138
1.100
1.303
1.293
1.414
1.657
1.965
2.076
2.313
2.236
1.103
2.076
1.535
18
1.338
Enterprise valueNT$B
20.44
21.74
20.87
22.23
23.32
22.34
23.64
24.03
21.50
23.44
27.12
0.10%
1.77%
40
19.63
LT debtNT$B
2.237
2.425
2.283
2.280
2.455
2.269
2.335
2.265
2.161
2.310
15.85
(1.20%)
(0.70%)
47
Cost of revenue
2.46%
1.00×
Operating expenses
2.65%
1.02×
Spread over hurdle
(3.25%)