42.15
RevenueNT$B
36.56
36.01
35.54
35.93
36.24
36.71
37.16
36.44
36.59
37.05
46.79
0.44%
(0.08%)
11
18.36
Revenue growth%
22.68
22.19
23.67
24.65
25.83
27.57
26.10
24.95
23.44
26.03
20.92
26.03
24.80
52
24.02
Gross margin%
4.57
6.91
5.71
6.38
8.60
8.00
6.71
4.18
7.12
4.40
3.81
6.71
6.55
61
26.21
Operating margin%
25.44
27.15
24.88
27.24
29.40
28.88
27.14
27.74
30.73
29.58
3.64
28.88
27.49
75
10.56
Net margin%
8.50
9.21
10.53
12.23
14.16
12.71
13.36
13.07
14.25
11.83
26.47
13.07
12.47
44
20.55
P/E ratio (avg)x
11.41
13.32
12.59
13.53
13.07
13.11
12.88
15.02
15.88
17.50
34.68
15.02
13.21
26
7.590
EV/EBITx
7.795
7.796
7.155
6.793
6.737
6.674
6.504
6.623
7.405
7.828
22.44
6.674
6.974
57
23.71
FCF yield (avg)%
23.84
22.95
21.54
20.54
17.60
17.03
15.68
16.60
14.16
17.01
16.90
16.60
17.32
25
16.64
FCF margin%
8.41
9.02
9.66
11.62
11.79
12.55
11.16
8.71
8.28
8.58
25.14
8.71
9.34
70
1.129
FCF / Net incomex
0.592
0.584
0.648
0.654
0.637
0.671
0.692
0.764
0.838
0.785
1.312
0.764
0.663
79
21.54
ROIC%
12.75
12.26
10.46
8.46
9.02
10.84
10.49
12.63
12.75
11.45
15.73
11.45
11.15
87
17.27
Return on equity%
3.41
5.76
4.02
6.92
4.13
2.53
4.97
6.21
6.73
9.65
28.28
6.21
5.37
26
18.25
Return on assets%
0.40
0.40
0.40
3.09
1.40
2.27
0.40
0.40
2.88
4.94
7.97
2.27
0.90
38
74.73
EPSNT$
81.28
81.36
89.87
95.25
99.34
110.27
127.30
142.74
149.47
152.29
81.55
8.92%
7.44%
—
21.42
EPS growth%
9.78
7.04
8.87
7.66
5.38
2.76
3.84
3.67
6.04
7.33
28.25
3.84
6.54
82
32.30
Bookvalue per shNT$
199.75
221.34
227.76
248.69
255.63
258.85
281.16
319.06
333.29
327.03
142.29
5.05%
6.21%
—
84.86
FCF per shareNT$
130.20
124.09
128.92
123.33
135.65
146.15
139.29
155.58
170.28
158.77
127.05
3.20%
2.48%
—
165.45
Dividend per shNT$
72.41
68.18
73.37
62.33
62.85
67.16
63.51
67.20
60.44
58.35
72.58
(1.48%)
(3.69%)
—
25.58
Div yield (avg)%
26.22
23.29
23.21
21.35
23.10
22.92
21.21
19.89
17.10
16.14
3.44
19.89
22.13
58
8.18
Payout ratio%
11.01
8.87
11.78
13.47
14.96
12.69
15.26
14.49
14.41
13.34
8.84
14.41
13.40
11
72.06
Shares (diluted)M
90.91
103.7
99.75
106.1
113.9
111.8
125.7
131.5
151.4
140.8
70.67
4.33%
4.20%
62
3.90
Buyback yield%
8.40
5.89
8.41
9.50
8.12
8.88
11.24
13.47
12.54
13.93
17.60
12.54
9.19
37
1.741
D/E ratiox
1.346
1.457
1.576
1.360
1.222
1.183
1.278
1.165
1.116
1.131
1.404
1.165
1.250
27
8.191
Enterprise valueNT$B
37.02
38.56
37.76
33.98
36.19
35.61
36.42
39.60
42.93
43.08
39.78
3.55%
0.62%
66
4.633
LT debtNT$B
4.596
4.771
5.313
5.569
5.189
4.824
4.925
5.375
5.474
5.032
47.56
(0.62%)
2.26%
76
Cost of revenue
(0.01%)
1.01×
Operating expenses
(0.25%)
0.98×
Spread over hurdle
68.44%