60.81
RevenueNT$B
48.55
50.85
51.84
53.49
54.91
57.29
59.59
60.92
62.03
63.53
67.51
2.96%
3.09%
55
18.78
Revenue growth%
1.73
2.72
2.62
3.12
3.62
1.84
3.66
1.44
2.78
2.92
12.26
2.78
2.75
21
20.11
Gross margin%
26.83
26.19
28.10
26.01
27.83
29.83
29.62
28.25
27.63
30.21
7.14
29.62
27.96
56
29.38
Operating margin%
21.58
21.53
18.62
18.19
20.79
22.62
21.19
20.99
19.19
19.33
28.87
20.99
20.89
15
8.73
Net margin%
9.63
10.97
13.18
16.13
18.57
19.94
16.97
17.18
17.82
18.19
6.97
17.82
17.08
23
33.05
P/E ratio (avg)x
22.84
21.43
21.63
23.47
24.66
22.76
25.16
24.46
23.15
22.46
24.36
23.15
23.00
90
8.429
EV/EBITx
31.21
29.01
26.45
24.72
22.24
21.44
23.05
22.25
22.78
23.32
27.21
22.78
23.19
65
11.02
FCF yield (avg)%
25.62
24.34
25.52
25.82
26.46
26.57
28.17
30.95
29.89
30.50
2.33
29.89
26.51
45
26.83
FCF margin%
18.63
15.96
17.24
18.42
21.22
23.97
26.46
28.02
27.56
26.17
14.29
26.46
22.60
41
0.603
FCF / Net incomex
0.718
0.642
0.608
0.595
0.610
0.588
0.580
0.518
0.559
0.551
1.347
0.559
0.591
32
13.27
ROIC%
10.24
8.23
8.62
7.04
4.72
5.84
2.90
4.18
4.25
1.75
18.79
4.18
5.28
37
2.89
Return on equity%
33.41
33.87
35.33
32.68
32.67
31.33
30.15
27.95
28.53
29.70
27.02
29.70
32.00
38
6.14
Return on assets%
13.55
15.66
18.03
17.91
19.14
19.46
21.03
21.69
23.35
23.15
17.66
21.69
19.30
62
62.59
EPSNT$
26.36
29.78
28.96
30.13
35.09
36.56
34.46
33.27
34.17
39.78
67.72
2.54%
5.69%
—
20.07
EPS growth%
2.62
0.73
0.40
0.40
2.32
2.90
3.32
0.43
0.40
1.82
6.32
1.82
1.27
49
46.62
Bookvalue per shNT$
15.51
14.55
12.50
11.41
11.44
10.43
10.84
10.80
11.45
12.40
21.79
1.62%
(2.89%)
—
12.53
FCF per shareNT$
20.95
20.21
18.77
20.49
19.62
18.65
19.40
18.00
18.99
20.85
35.79
1.22%
(0.91%)
—
42.42
Dividend per shNT$
38.24
39.20
41.65
49.01
54.47
60.70
69.00
68.49
76.96
73.32
35.12
6.12%
7.29%
—
22.66
Div yield (avg)%
7.65
8.54
7.45
7.70
10.29
8.06
5.43
3.87
1.92
3.45
24.87
3.87
7.55
39
10.23
Payout ratio%
7.09
6.49
9.20
6.57
9.12
8.82
7.91
10.18
12.82
15.63
19.23
10.18
8.97
16
0.595
Shares (diluted)B
0.976
1.070
1.049
1.067
1.089
1.219
1.331
1.276
1.486
1.502
0.599
6.64%
5.00%
12
13.98
Buyback yield%
28.71
31.09
32.43
32.61
31.99
31.19
33.68
35.29
33.48
32.09
3.03
33.48
32.26
93
0.240
D/E ratiox
1.564
1.645
1.762
1.670
1.831
1.694
1.727
1.792
1.901
1.896
1.588
1.792
1.744
39
41.34
Enterprise valueNT$B
40.27
37.29
42.41
41.33
42.11
46.04
45.78
45.45
48.72
46.56
12.90
2.03%
1.50%
71
8.293
LT debtNT$B
10.33
10.65
11.62
12.69
11.37
12.57
12.47
11.21
11.70
12.65
25.17
2.15%
1.53%
82
Cost of revenue
2.96%
0.99×
Operating expenses
3.13%
1.00×
Property and equipment
19.43%
Spread over hurdle
10.22%