2.116
RevenueNT$B
4.680
4.783
4.737
4.776
4.810
4.789
4.811
4.840
4.942
4.973
2.262
0.67%
0.87%
8
19.76
Revenue growth%
25.75
23.22
21.67
22.42
23.74
20.96
22.30
19.43
20.60
19.20
21.47
20.60
21.99
27
3.29
Gross margin%
16.64
18.65
17.35
16.63
17.32
20.21
22.22
24.17
25.57
27.21
8.34
24.17
19.43
35
28.32
Operating margin%
23.97
26.22
26.38
26.21
26.46
25.65
27.60
27.88
30.48
28.82
29.83
27.88
26.42
57
12.20
Net margin%
33.77
31.55
33.19
33.45
34.38
34.50
31.95
32.92
32.06
30.34
20.58
32.06
33.06
17
31.56
P/E ratio (avg)x
30.92
34.56
39.09
43.76
43.35
44.22
49.44
53.71
61.50
66.17
7.049
53.71
43.99
66
13.94
EV/EBITx
34.25
37.24
40.95
46.56
47.99
49.63
50.60
50.40
48.58
54.51
21.77
50.40
48.28
85
6.82
FCF yield (avg)%
0.40
0.40
0.40
1.79
4.06
4.21
1.74
3.93
1.84
4.17
20.39
3.93
1.81
92
25.61
FCF margin%
4.18
7.15
8.50
5.73
3.14
2.94
0.57
0.40
0.93
0.40
24.00
0.57
3.04
9
1.320
FCF / Net incomex
0.728
0.706
0.728
0.690
0.617
0.635
0.664
0.595
0.509
0.548
1.305
0.595
0.649
25
24.76
ROIC%
6.40
5.67
4.15
2.18
0.40
2.84
0.75
0.40
2.16
4.22
19.70
2.16
2.51
54
11.26
Return on equity%
13.16
10.46
9.19
10.79
13.13
12.70
12.13
13.93
16.30
17.41
24.25
13.93
12.92
95
12.03
Return on assets%
3.84
3.01
0.53
0.40
0.40
0.92
0.40
0.40
0.40
0.40
10.86
0.40
0.40
80
1.37
EPSNT$
3.16
3.13
3.51
4.05
4.19
4.31
4.66
5.25
5.54
6.31
1.41
8.52%
8.22%
—
14.05
EPS growth%
29.74
27.09
24.22
26.84
28.54
29.44
27.06
24.81
25.19
28.15
18.31
27.06
27.08
83
7.56
Bookvalue per shNT$
2.52
2.51
2.58
2.76
2.99
2.74
2.97
2.79
2.76
2.78
6.49
(1.42%)
1.68%
—
6.29
FCF per shareNT$
9.42
9.34
10.29
10.28
10.80
11.44
11.07
11.91
11.72
10.98
1.52
0.33%
2.50%
—
7.22
Dividend per shNT$
12.45
12.48
13.84
16.01
19.02
18.82
19.47
21.43
21.64
25.90
5.29
6.37%
8.61%
—
3.05
Div yield (avg)%
23.31
20.52
20.08
20.04
20.91
21.76
20.40
21.53
22.64
24.90
23.75
21.76
21.22
58
25.08
Payout ratio%
25.08
27.66
28.56
30.46
31.13
29.83
29.72
28.54
30.94
28.90
6.79
29.72
29.31
93
411.5
Shares (diluted)M
416.8
405.3
408.4
348.1
376.9
360.3
348.6
354.4
324.4
275.9
416.1
(6.04%)
(4.35%)
56
9.09
Buyback yield%
17.14
17.18
15.79
15.16
17.43
15.68
14.81
13.63
10.65
12.77
7.96
13.63
15.42
57
0.880
D/E ratiox
0.727
0.650
0.702
0.624
0.568
0.537
0.520
0.568
0.540
0.601
0.133
0.540
0.585
56
3.186
Enterprise valueNT$B
2.493
2.239
2.363
2.527
2.359
2.401
2.159
1.970
1.766
1.772
1.899
(5.56%)
(4.12%)
93
3.320
LT debtNT$B
0.791
0.766
0.850
0.922
0.826
0.901
0.837
0.839
0.822
0.876
1.892
1.18%
—
57
Cost of revenue
1.14%
1.03×
Operating expenses
0.36%
0.95×
Goodwill & intangibles
19.59%
Spread over hurdle
26.34%