12.49
RevenueNT$B
7.677
8.419
9.054
9.707
10.46
11.34
12.03
13.05
13.90
15.05
13.38
7.56%
7.76%
35
26.96
Revenue growth%
5.95
8.88
10.56
9.81
10.58
8.89
11.87
11.60
12.28
9.31
9.69
11.60
10.18
39
11.27
Gross margin%
15.68
13.34
13.15
13.52
10.79
11.94
10.57
12.76
12.68
10.24
20.83
11.94
12.72
12
26.40
Operating margin%
9.97
12.22
14.52
15.54
16.32
18.74
20.43
23.36
21.83
20.83
2.84
20.83
17.53
30
22.35
Net margin%
0.40
0.49
0.40
1.43
0.79
0.40
0.40
2.58
1.69
2.76
24.27
1.69
0.64
34
11.07
P/E ratio (avg)x
18.88
21.69
21.49
23.80
27.53
27.67
29.40
32.42
37.45
38.09
10.16
32.42
27.60
91
18.35
EV/EBITx
26.04
26.68
31.95
33.10
40.11
45.71
51.53
52.65
55.84
67.20
6.819
52.65
42.91
8
8.62
FCF yield (avg)%
28.65
29.32
29.01
29.20
31.62
29.51
27.34
28.54
30.04
31.37
20.59
29.51
29.26
75
5.40
FCF margin%
12.93
10.71
12.80
13.87
14.06
12.64
14.71
11.86
10.23
13.15
13.15
12.64
12.87
63
1.250
FCF / Net incomex
0.873
0.893
0.882
0.774
0.744
0.793
0.732
0.638
0.606
0.571
1.601
0.638
0.759
91
14.51
ROIC%
19.25
16.38
16.09
17.79
16.44
13.96
10.98
8.79
6.83
4.12
23.11
8.79
15.02
57
6.47
Return on equity%
18.26
18.84
18.17
16.25
17.38
17.36
19.34
20.64
20.28
21.64
20.84
20.28
18.55
41
6.34
Return on assets%
3.03
2.51
4.83
5.33
3.66
2.70
0.78
0.40
0.40
0.40
2.56
0.40
2.61
64
0.44
EPSNT$
0.87
0.85
0.85
0.95
1.09
1.20
1.22
1.26
1.19
1.13
0.48
0.79%
3.69%
—
5.16
EPS growth%
10.92
12.55
13.84
15.33
16.46
16.44
19.25
20.52
22.83
24.62
25.20
20.52
16.45
49
0.45
Bookvalue per shNT$
1.62
1.47
1.44
1.31
1.19
1.13
1.19
1.15
0.98
0.89
1.25
(5.62%)
(5.11%)
—
1.33
FCF per shareNT$
0.52
0.55
0.51
0.58
0.66
0.69
0.74
0.82
0.75
0.82
1.48
4.51%
4.03%
—
1.63
Dividend per shNT$
0.91
0.98
0.93
0.84
0.86
0.76
0.83
0.74
0.76
0.69
1.02
(4.34%)
(3.96%)
—
8.89
Div yield (avg)%
8.00
9.20
8.84
10.74
8.66
7.26
7.69
7.70
10.30
12.25
9.33
7.70
8.75
21
20.87
Payout ratio%
21.97
23.22
24.29
23.73
22.87
23.34
23.51
21.23
23.02
21.21
27.28
23.02
23.12
92
2.812
Shares (diluted)B
3.426
3.574
3.248
3.005
2.696
2.666
2.852
3.196
3.097
3.042
2.778
2.44%
(0.76%)
62
13.82
Buyback yield%
18.55
17.76
15.87
16.81
16.68
15.47
17.26
14.81
14.03
15.68
26.91
15.47
16.28
29
0.216
D/E ratiox
1.223
1.271
1.168
1.067
1.020
0.918
0.868
0.827
0.785
0.667
0.204
0.827
0.969
30
8.811
Enterprise valueNT$B
4.684
4.562
5.096
5.528
5.492
5.668
5.816
6.088
6.277
7.082
5.231
5.22%
5.08%
77
0.905
LT debtNT$B
2.235
2.393
2.219
2.130
2.239
2.158
2.333
2.296
2.096
2.045
9.605
(1.79%)
(0.54%)
32
Cost of revenue
8.09%
1.03×
Operating expenses
6.78%
0.91×
Spread over hurdle
(1.75%)