10.61
RevenueNT$B
5.955
6.441
6.862
7.446
7.811
8.417
8.921
9.441
10.13
10.88
11.13
6.85%
7.04%
84
16.52
Revenue growth%
3.20
2.10
0.40
0.86
1.22
0.40
2.51
1.50
3.65
6.07
22.52
2.51
1.80
61
15.45
Gross margin%
24.03
26.14
23.24
20.31
21.62
24.48
24.18
22.68
20.14
20.43
21.75
22.68
22.96
92
15.83
Operating margin%
14.71
17.26
16.28
19.17
16.24
15.30
17.49
15.17
15.99
18.71
27.32
15.99
16.26
9
16.99
Net margin%
14.23
16.25
15.87
16.13
16.46
15.06
17.32
18.75
16.74
16.98
10.85
16.98
16.35
66
6.593
P/E ratio (avg)x
20.18
20.55
21.06
18.88
19.16
18.62
17.32
16.73
15.70
16.70
10.77
16.73
18.75
62
17.92
EV/EBITx
58.65
61.66
65.68
68.54
77.95
83.26
85.32
96.95
100.6
100.3
25.31
96.95
80.60
71
19.72
FCF yield (avg)%
26.16
24.70
24.87
22.64
23.90
26.80
26.62
23.89
21.53
20.34
14.38
23.89
24.30
28
6.63
FCF margin%
16.26
19.21
19.13
21.12
22.77
21.18
22.46
23.17
25.10
25.77
12.83
23.17
21.82
39
0.632
FCF / Net incomex
0.862
0.849
0.804
0.704
0.701
0.690
0.648
0.680
0.598
0.625
1.689
0.648
0.695
95
2.35
ROIC%
19.00
21.01
18.16
15.27
16.18
17.99
16.04
14.31
13.76
13.97
5.76
14.31
16.11
70
28.78
Return on equity%
19.69
20.74
22.37
22.59
24.61
22.06
24.73
24.77
25.37
23.82
7.20
24.73
23.20
76
29.35
Return on assets%
28.82
29.94
27.02
26.21
24.25
24.25
22.19
21.36
19.96
20.00
7.00
21.36
24.25
48
17.18
EPSNT$
7.80
8.15
8.09
9.32
10.73
11.04
11.21
12.73
12.27
12.90
17.62
3.76%
5.20%
—
14.60
EPS growth%
10.23
9.69
6.76
7.70
10.58
12.42
11.34
9.54
9.99
7.64
27.90
9.99
9.84
38
11.39
Bookvalue per shNT$
15.31
13.79
13.78
11.79
12.34
13.48
12.80
12.89
11.92
11.49
16.15
(1.41%)
(2.17%)
—
8.62
FCF per shareNT$
6.77
6.39
7.25
7.72
8.30
9.41
9.79
9.41
10.61
11.46
3.88
6.67%
6.03%
—
10.89
Dividend per shNT$
8.99
8.35
8.63
8.56
9.27
9.06
9.62
9.64
8.87
9.54
4.10
0.57%
0.88%
—
20.39
Div yield (avg)%
19.70
20.22
20.26
21.60
18.93
20.67
20.57
18.11
15.76
13.67
7.11
18.11
19.96
21
2.51
Payout ratio%
25.96
24.80
24.93
25.49
28.40
30.88
33.42
35.06
37.01
39.15
15.18
35.06
29.64
55
463.4
Shares (diluted)M
590.3
555.2
559.3
562.6
548.9
583.8
649.1
621.1
689.1
657.0
445.3
3.66%
1.65%
82
26.46
Buyback yield%
6.28
5.26
7.44
7.81
10.73
9.25
11.08
9.79
10.69
11.95
2.44
10.69
9.52
10
1.293
D/E ratiox
0.326
0.365
0.392
0.398
0.376
0.361
0.355
0.373
0.336
0.338
0.916
0.355
0.363
59
4.689
Enterprise valueNT$B
4.638
4.348
4.874
4.797
4.968
4.929
5.027
5.366
4.972
5.732
9.815
2.90%
2.10%
62
1.450
LT debtNT$B
12.10
11.88
13.81
16.64
17.54
19.82
23.40
24.46
27.25
30.68
1.690
11.83%
10.87%
69
Cost of revenue
7.32%
1.03×
Operating expenses
6.98%
1.00×
Spread over hurdle
40.65%