11.95
RevenueNT$B
6.987
7.510
8.128
8.815
9.614
10.59
11.53
12.67
13.79
14.61
12.76
8.73%
8.25%
40
23.99
Revenue growth%
5.13
2.35
2.80
2.44
0.40
0.40
0.40
0.40
0.40
0.40
28.71
0.40
0.40
9
6.92
Gross margin%
2.77
1.47
0.40
1.51
0.40
0.40
2.91
3.89
1.91
0.40
17.39
1.91
1.49
33
11.37
Operating margin%
0.40
0.40
1.09
0.40
0.40
2.16
3.92
3.97
2.19
0.58
24.03
2.19
0.83
57
10.52
Net margin%
14.57
11.77
13.61
11.17
10.46
8.47
10.83
10.72
13.45
12.25
4.02
10.83
11.47
87
37.00
P/E ratio (avg)x
12.44
11.89
10.43
9.896
10.69
10.62
9.477
8.194
7.078
6.151
31.41
8.194
10.16
75
24.11
EV/EBITx
32.00
33.45
33.85
32.83
31.84
31.60
34.23
36.04
36.78
39.91
17.83
36.04
33.65
16
17.82
FCF yield (avg)%
19.33
21.29
21.94
24.75
25.39
26.27
24.24
26.88
25.51
24.32
2.04
25.51
24.53
24
4.87
FCF margin%
22.60
21.37
18.90
21.53
23.71
24.87
23.75
21.88
20.63
23.63
26.55
23.63
22.24
59
0.403
FCF / Net incomex
1.621
1.807
2.065
2.098
2.065
2.378
2.420
2.660
2.706
2.749
0.692
2.660
2.238
87
6.48
ROIC%
14.23
15.90
14.58
17.56
15.67
16.02
18.33
21.28
21.53
21.08
8.78
21.08
16.79
36
28.62
Return on equity%
22.62
24.40
21.46
21.09
23.73
25.12
24.30
26.38
27.81
26.78
28.37
26.38
24.35
52
13.90
Return on assets%
13.06
11.45
12.84
9.85
11.55
13.62
11.13
13.17
10.36
7.51
16.41
11.13
11.50
18
50.96
EPSNT$
70.70
63.25
56.84
51.07
51.64
49.29
47.58
46.46
44.85
43.60
53.48
(3.33%)
(4.91%)
—
23.42
EPS growth%
11.73
9.60
10.67
9.73
8.23
11.20
9.85
10.95
11.10
8.47
25.76
10.95
10.26
52
11.58
Bookvalue per shNT$
50.93
56.50
58.36
62.72
58.42
53.51
58.82
59.03
54.12
51.66
16.70
(2.43%)
(0.53%)
—
47.57
FCF per shareNT$
19.64
21.59
22.93
24.67
24.75
22.61
20.58
19.10
17.45
17.58
47.03
(6.61%)
(0.87%)
—
10.09
Dividend per shNT$
81.58
89.52
85.07
84.59
87.83
96.95
94.54
105.78
109.63
117.61
27.75
6.01%
3.29%
—
7.55
Div yield (avg)%
27.63
29.75
26.78
26.85
23.94
25.31
24.22
21.68
23.23
22.49
3.96
23.23
24.76
19
5.68
Payout ratio%
20.43
21.21
22.62
19.70
17.66
20.10
21.32
19.71
20.54
19.03
15.73
20.10
20.26
55
84.00
Shares (diluted)M
176.2
187.7
212.6
240.9
285.9
318.3
342.6
405.7
466.8
507.8
84.92
12.18%
12.58%
73
7.98
Buyback yield%
19.62
19.71
21.24
22.83
21.26
24.17
22.42
21.07
19.48
20.45
13.68
21.07
21.15
57
1.713
D/E ratiox
2.831
2.854
2.838
3.120
3.086
3.408
3.293
3.839
4.182
4.657
0.752
3.839
3.206
38
5.331
Enterprise valueNT$B
14.90
15.61
18.18
19.58
21.36
24.55
29.20
28.73
31.89
34.83
4.666
10.27%
10.04%
22
9.944
LT debtNT$B
12.44
13.03
12.84
14.20
15.75
16.36
15.32
14.31
15.76
15.02
6.159
(0.95%)
0.96%
78
Cost of revenue
8.25%
1.00×
Operating expenses
7.83%
0.96×
Cash and investments
17.07%
Spread over hurdle
(3.33%)