20.23
RevenueNT$B
13.85
14.60
15.79
16.88
18.37
19.75
20.94
22.09
24.25
25.88
21.77
7.10%
6.97%
18
13.56
Revenue growth%
10.78
13.54
15.53
17.88
16.91
16.86
17.50
20.20
21.66
21.74
16.53
20.20
17.21
61
4.34
Gross margin%
24.26
23.61
24.78
23.33
22.19
19.36
16.92
14.35
12.08
13.83
13.89
14.35
20.78
50
20.82
Operating margin%
15.91
14.58
15.29
14.52
13.36
13.94
11.78
14.67
17.12
17.27
13.04
14.67
14.63
60
11.93
Net margin%
1.42
2.84
1.08
0.40
2.56
2.45
2.88
0.40
0.72
0.40
27.06
0.72
1.25
8
8.262
P/E ratio (avg)x
25.64
26.66
30.69
35.98
40.75
46.91
48.57
52.40
57.61
55.09
13.27
52.40
43.83
84
26.30
EV/EBITx
13.56
12.63
12.27
12.39
10.70
10.90
9.735
8.264
7.606
8.201
10.72
8.264
10.80
65
10.55
FCF yield (avg)%
20.74
22.61
20.05
19.41
17.43
18.04
17.08
19.06
18.62
17.29
15.86
18.04
18.84
8
5.63
FCF margin%
10.12
12.65
11.12
10.31
10.24
10.86
8.46
8.59
11.40
10.72
28.50
10.72
10.52
73
1.283
FCF / Net incomex
0.651
0.700
0.757
0.798
0.760
0.832
0.750
0.846
0.892
0.920
0.411
0.846
0.779
37
14.26
ROIC%
8.66
7.42
4.73
2.86
2.09
1.89
4.65
5.10
4.27
1.84
21.79
4.27
4.46
71
5.79
Return on equity%
9.05
11.83
12.59
12.43
10.12
8.28
5.29
4.73
2.88
1.93
10.35
4.73
8.67
84
3.05
Return on assets%
7.04
7.74
9.92
12.26
12.07
9.83
7.59
5.54
4.84
4.88
9.51
5.54
7.67
62
108.17
EPSNT$
116.16
117.67
115.84
98.96
105.56
106.53
114.90
121.95
130.26
137.56
118.67
5.44%
2.11%
—
5.53
EPS growth%
6.37
7.97
8.80
8.91
11.71
11.60
13.39
15.50
16.19
15.89
9.74
15.50
11.65
41
64.22
Bookvalue per shNT$
187.63
174.15
189.39
185.64
202.29
190.22
195.90
211.26
200.77
193.59
124.20
(0.88%)
1.16%
—
38.60
FCF per shareNT$
127.95
140.11
151.19
167.11
160.07
165.19
170.71
186.71
180.49
186.78
163.14
3.13%
5.24%
—
23.68
Dividend per shNT$
101.03
120.59
129.00
149.64
149.88
163.88
175.62
187.80
183.21
198.02
160.15
5.73%
8.39%
—
21.43
Div yield (avg)%
15.15
13.42
13.72
14.48
11.50
9.51
7.55
7.15
7.65
4.85
22.47
7.55
10.51
70
16.97
Payout ratio%
24.75
26.30
25.30
25.42
22.70
24.48
24.15
23.15
22.75
22.69
3.98
23.15
24.32
79
74.61
Shares (diluted)M
95.20
104.3
98.81
111.7
108.5
113.1
133.3
139.1
153.7
176.3
74.67
10.20%
7.23%
86
11.11
Buyback yield%
13.38
11.24
13.04
14.25
14.63
12.61
14.79
12.68
11.32
13.45
2.42
12.68
13.21
80
1.784
D/E ratiox
2.869
3.384
3.993
4.587
4.819
5.234
5.840
6.646
7.655
8.916
1.157
6.646
5.026
62
9.768
Enterprise valueNT$B
4.139
4.072
4.057
3.964
3.997
4.531
5.080
5.386
5.359
5.923
22.46
8.19%
3.68%
19
25.52
LT debtNT$B
12.66
12.71
12.69
14.34
15.04
15.56
15.31
14.57
14.46
16.16
18.23
1.44%
3.71%
56
Cost of revenue
7.16%
1.02×
Operating expenses
6.57%
0.96×
Property and equipment
19.53%
Spread over hurdle
(0.93%)