15.41
RevenueNT$B
14.81
15.18
15.53
16.55
17.63
18.02
18.43
18.79
19.43
20.03
16.07
2.59%
3.29%
65
13.51
Revenue growth%
6.10
5.47
2.72
0.40
0.40
0.40
2.61
3.81
1.18
0.40
15.55
1.18
1.89
21
6.34
Gross margin%
28.58
25.95
24.96
26.16
26.84
25.25
27.66
30.30
29.96
28.60
7.70
28.60
27.25
86
12.39
Operating margin%
26.74
29.53
28.74
25.81
27.75
29.29
29.90
31.92
34.74
32.07
28.57
31.92
29.41
77
20.41
Net margin%
4.26
5.06
4.08
5.78
8.15
8.46
6.80
9.06
7.70
10.57
9.12
8.46
7.25
33
35.21
P/E ratio (avg)x
16.32
15.78
15.93
19.01
20.73
21.33
21.53
22.16
26.35
29.34
10.13
22.16
21.03
36
32.75
EV/EBITx
25.65
25.12
24.89
25.73
28.95
31.18
32.32
36.45
39.11
36.87
14.39
36.45
30.07
81
11.48
FCF yield (avg)%
1.58
0.40
0.40
0.40
3.16
2.08
4.72
1.77
1.53
0.40
20.20
1.77
1.55
45
26.05
FCF margin%
6.58
5.21
7.87
5.48
2.81
1.41
3.97
3.06
2.14
4.45
9.92
3.06
4.21
87
0.170
FCF / Net incomex
2.943
3.258
3.629
4.347
4.352
5.226
5.866
6.044
7.103
7.440
1.723
6.044
4.789
28
23.90
ROIC%
0.40
0.84
0.40
0.40
2.74
4.95
4.45
3.72
6.45
4.89
7.42
4.89
3.23
12
12.26
Return on equity%
18.66
16.42
13.44
12.00
12.38
14.28
12.03
10.65
10.44
12.78
22.52
12.03
12.58
19
29.88
Return on assets%
20.24
20.57
20.76
19.94
22.20
22.56
21.60
19.64
17.19
17.68
26.14
19.64
20.41
12
37.20
EPSNT$
86.40
101.87
102.13
121.34
135.13
150.14
169.72
180.02
215.18
252.35
41.60
13.31%
11.96%
—
27.06
EPS growth%
15.58
13.41
10.52
11.02
12.10
14.62
13.49
12.09
11.49
11.27
4.54
12.09
12.10
10
58.24
Bookvalue per shNT$
39.50
42.54
46.68
48.15
54.25
58.55
60.30
67.27
70.16
69.17
48.31
4.98%
5.39%
—
22.22
FCF per shareNT$
15.36
17.71
21.56
23.23
23.20
25.77
28.28
28.44
31.91
35.86
39.48
9.10%
10.32%
—
49.96
Dividend per shNT$
14.46
13.01
13.00
11.19
10.59
9.80
9.47
9.86
9.82
10.67
14.06
0.16%
(2.93%)
—
5.33
Div yield (avg)%
25.13
23.37
24.76
22.44
25.27
27.79
25.24
22.71
24.06
23.08
19.04
24.06
24.41
53
4.16
Payout ratio%
28.88
26.89
26.97
26.75
28.86
29.63
27.75
29.77
29.32
28.16
10.30
29.32
28.51
66
142.7
Shares (diluted)M
172.7
183.4
184.9
198.9
191.1
211.7
212.8
202.5
185.1
211.2
143.0
2.02%
2.93%
28
22.36
Buyback yield%
9.75
10.52
10.58
10.78
8.06
10.74
10.37
12.24
11.47
10.91
23.03
10.91
10.66
56
1.644
D/E ratiox
1.871
1.938
1.725
1.553
1.598
1.438
1.543
1.655
1.845
1.685
1.193
1.655
1.670
74
16.77
Enterprise valueNT$B
9.827
10.43
9.693
8.628
9.088
9.164
9.949
9.702
10.09
10.20
15.77
2.32%
(0.56%)
87
11.77
LT debtNT$B
16.80
17.55
17.83
20.42
21.22
21.06
20.00
22.15
21.06
22.39
7.293
1.07%
4.14%
85
Cost of revenue
3.04%
0.98×
Operating expenses
3.44%
1.01×
Spread over hurdle
(1.16%)