17.18
RevenueNT$B
17.93
19.16
20.45
21.75
23.57
24.65
26.17
28.49
30.35
31.85
18.43
6.20%
6.47%
6
26.12
Revenue growth%
25.24
23.08
21.57
23.71
22.47
24.36
23.02
24.96
22.72
24.78
10.59
24.36
23.39
81
13.95
Gross margin%
16.78
19.65
16.96
18.01
17.74
16.84
15.28
16.26
18.43
20.95
10.99
16.84
17.35
94
7.95
Operating margin%
22.73
19.73
22.03
20.53
21.14
23.87
25.86
26.72
24.31
26.28
7.80
25.86
23.30
73
26.68
Net margin%
17.87
19.25
16.61
18.18
15.24
16.02
17.99
18.55
19.67
21.26
12.94
18.55
18.08
44
11.51
P/E ratio (avg)x
9.492
9.151
9.838
10.19
10.79
11.82
13.00
15.04
15.52
17.32
32.47
15.04
11.30
31
26.99
EV/EBITx
44.13
48.84
46.23
47.62
46.98
53.65
54.73
54.24
63.22
72.90
11.95
54.73
51.24
60
8.02
FCF yield (avg)%
19.91
19.97
22.35
25.27
23.08
25.09
25.41
25.02
27.03
26.44
26.62
25.41
25.06
22
16.05
FCF margin%
3.33
3.63
4.05
1.73
1.87
2.36
3.87
3.93
5.79
7.89
16.71
3.93
3.75
77
0.241
FCF / Net incomex
0.257
0.251
0.241
0.275
0.319
0.318
0.345
0.331
0.389
0.419
0.311
0.345
0.318
86
5.83
ROIC%
4.53
4.58
2.17
0.40
0.40
0.40
0.40
1.17
2.77
4.91
24.90
1.17
1.67
86
28.06
Return on equity%
12.54
15.48
18.13
16.00
13.75
13.56
14.73
11.75
12.27
12.89
21.18
12.89
13.65
46
21.81
Return on assets%
20.77
19.20
19.49
22.13
20.11
21.41
18.71
16.63
19.58
17.73
19.96
18.71
19.53
30
8.53
EPSNT$
2.17
2.19
2.37
2.15
2.24
1.98
1.72
1.72
1.85
1.79
9.02
(4.45%)
(1.72%)
—
17.34
EPS growth%
2.85
0.40
0.49
0.40
0.40
0.40
2.46
1.93
0.40
2.61
23.50
1.93
0.45
17
9.05
Bookvalue per shNT$
9.10
10.20
10.75
10.26
11.40
12.16
13.52
15.18
13.72
15.08
3.86
5.76%
5.44%
—
9.92
FCF per shareNT$
11.67
13.33
15.91
17.28
17.48
17.03
17.43
20.86
24.92
28.02
1.67
9.90%
10.83%
—
9.87
Dividend per shNT$
4.89
4.30
4.10
4.58
4.37
3.98
4.38
4.48
4.28
3.81
6.31
(2.70%)
(1.89%)
—
28.66
Div yield (avg)%
16.21
13.50
14.88
15.14
17.37
18.57
17.12
16.00
14.19
14.32
15.28
16.00
15.57
68
15.55
Payout ratio%
24.95
23.28
20.97
20.87
21.09
20.53
21.17
24.16
25.76
26.43
12.27
24.16
22.22
71
1.768
Shares (diluted)B
1.549
1.385
1.501
1.456
1.610
1.809
1.906
2.139
2.267
2.033
1.718
4.78%
1.89%
10
3.63
Buyback yield%
21.44
24.35
26.70
25.47
25.42
23.70
21.28
20.34
21.34
23.98
5.50
21.34
23.84
9
0.377
D/E ratiox
1.922
2.059
2.148
2.175
2.614
3.034
3.385
3.458
4.058
4.885
0.112
3.458
2.824
51
9.173
Enterprise valueNT$B
27.45
25.94
24.14
25.12
23.53
22.33
22.14
19.86
20.97
20.03
13.81
(3.16%)
(3.59%)
28
29.06
LT debtNT$B
20.76
20.98
19.85
20.45
18.21
19.76
19.56
21.03
21.27
18.84
25.58
0.68%
(1.44%)
28
Cost of revenue
6.47%
1.00×
Operating expenses
7.84%
1.14×
Property and equipment
15.44%
Spread over hurdle
(1.52%)