40.36
RevenueNT$B
37.68
39.45
41.24
41.99
42.83
44.43
46.34
47.61
48.90
50.98
41.75
3.54%
3.54%
67
27.98
Revenue growth%
15.31
16.45
15.35
18.05
16.23
13.60
13.18
13.45
11.05
8.73
5.01
13.18
14.45
51
13.20
Gross margin%
23.20
26.12
23.13
21.09
23.12
22.29
24.04
25.75
26.81
24.63
16.17
24.63
23.62
57
19.23
Operating margin%
4.64
1.65
1.22
1.99
0.57
0.80
3.80
1.44
0.40
3.37
29.38
1.44
1.54
58
25.19
Net margin%
10.28
11.37
9.11
9.22
7.87
7.59
5.51
6.75
7.28
8.37
24.87
7.28
8.12
71
25.36
P/E ratio (avg)x
28.30
28.32
28.88
28.67
28.52
28.10
30.37
32.95
37.84
39.71
20.50
32.95
28.77
80
25.65
EV/EBITx
28.23
29.26
28.27
33.07
35.02
38.69
42.91
48.30
45.92
52.22
8.269
45.92
36.85
16
17.49
FCF yield (avg)%
15.96
14.03
11.72
9.60
11.06
10.95
8.41
6.81
9.32
8.79
13.93
8.79
10.27
77
3.50
FCF margin%
23.97
24.20
26.77
29.70
32.44
34.78
37.57
40.31
41.98
44.50
6.56
40.31
33.61
10
0.359
FCF / Net incomex
0.729
0.735
0.704
0.673
0.633
0.664
0.679
0.718
0.788
0.816
0.907
0.718
0.711
46
18.40
ROIC%
9.66
11.21
11.00
9.19
10.27
9.73
12.25
14.08
15.38
18.34
29.92
14.08
11.11
53
20.06
Return on equity%
18.74
19.20
19.39
21.33
23.19
25.20
24.25
26.51
27.34
28.67
2.41
26.51
23.72
88
2.14
Return on assets%
7.45
5.67
6.52
5.58
4.54
2.07
0.40
3.02
2.54
2.13
7.35
2.13
3.78
93
48.28
EPSNT$
63.55
64.10
65.03
70.67
65.95
69.26
66.83
70.72
74.22
70.72
53.05
1.41%
1.27%
—
2.61
EPS growth%
18.42
20.14
22.30
21.98
22.82
24.91
27.09
28.56
29.91
30.79
15.12
28.56
23.87
8
19.99
Bookvalue per shNT$
44.51
44.00
48.75
53.87
52.78
62.31
63.15
76.04
78.10
89.40
68.86
11.12%
8.42%
—
21.88
FCF per shareNT$
70.75
75.77
83.49
77.20
86.68
96.35
105.08
105.23
93.60
99.93
13.65
2.89%
3.63%
—
74.97
Dividend per shNT$
66.20
62.57
65.55
68.50
68.89
60.23
52.88
54.71
49.69
50.94
73.80
(5.86%)
(2.38%)
—
2.05
Div yield (avg)%
22.38
22.99
23.05
24.33
26.13
27.83
25.58
26.56
27.13
28.26
8.14
27.13
25.85
42
15.88
Payout ratio%
20.88
20.12
21.51
21.08
23.46
23.06
21.68
23.77
24.70
26.36
13.66
23.77
22.37
38
386.5
Shares (diluted)M
433.6
488.8
475.7
463.4
500.0
540.8
502.6
513.6
540.9
508.8
385.0
0.35%
2.26%
29
26.17
Buyback yield%
20.49
21.75
20.31
17.64
16.49
16.44
17.30
18.22
17.10
19.37
18.28
17.30
17.93
51
0.899
D/E ratiox
0.770
0.813
0.888
0.882
0.894
1.045
1.077
1.183
1.283
1.341
1.688
1.183
0.969
40
9.969
Enterprise valueNT$B
15.14
15.50
14.75
13.80
14.36
15.36
16.56
16.66
17.09
17.57
32.84
4.11%
3.05%
93
53.51
LT debtNT$B
3.397
3.233
3.380
3.513
3.158
2.846
3.105
2.935
2.607
2.542
39.90
(4.25%)
(2.90%)
78
Cost of revenue
3.70%
1.02×
Operating expenses
3.34%
0.98×
Property and equipment
19.45%
Spread over hurdle
(0.59%)