2.061
RevenueNT$B
5.200
5.165
5.180
5.292
5.211
5.115
5.060
5.055
5.032
5.003
2.238
(0.81%)
(0.39%)
34
17.83
Revenue growth%
5.29
2.75
0.44
0.40
0.40
0.40
0.40
0.40
3.01
4.75
20.03
0.40
0.42
70
19.09
Gross margin%
5.29
4.63
3.02
3.65
3.39
6.03
5.07
2.72
0.72
0.40
22.67
2.72
3.52
33
7.10
Operating margin%
11.56
8.90
8.57
6.24
6.27
4.76
4.49
4.68
4.75
3.58
4.36
4.68
5.50
18
27.13
Net margin%
1.23
2.42
2.89
5.83
6.28
6.10
8.09
9.26
11.63
14.02
9.24
9.26
6.19
12
29.72
P/E ratio (avg)x
27.07
24.14
21.32
22.84
22.15
19.43
18.04
15.35
15.64
15.25
28.89
15.64
20.37
92
12.78
EV/EBITx
17.39
17.77
17.51
19.78
22.03
25.14
25.60
24.61
29.19
30.55
23.01
25.60
23.32
36
20.08
FCF yield (avg)%
8.13
5.47
7.19
7.67
7.79
8.84
10.52
7.66
7.68
5.98
6.82
7.68
7.68
57
25.71
FCF margin%
19.92
21.36
23.60
25.34
23.75
23.04
20.42
18.78
19.01
21.56
5.41
20.42
21.46
13
1.263
FCF / Net incomex
0.372
0.442
0.431
0.487
0.573
0.620
0.614
0.687
0.776
0.845
0.503
0.687
0.594
38
5.51
ROIC%
19.98
20.48
18.41
19.97
22.35
22.11
22.89
25.34
26.61
27.30
18.08
25.34
22.23
52
20.58
Return on equity%
11.69
11.45
10.55
8.80
9.46
6.88
9.34
7.76
8.94
7.85
14.79
7.85
9.14
71
29.29
Return on assets%
12.25
11.45
14.17
11.22
11.45
13.67
12.74
10.78
9.31
11.92
13.23
11.92
11.69
86
9.87
EPSNT$
9.06
9.27
10.32
11.54
12.86
14.90
14.48
16.99
17.74
19.98
10.96
9.20%
9.18%
—
23.83
EPS growth%
13.76
12.95
12.90
11.23
10.95
11.23
8.54
8.43
10.03
11.25
6.81
10.03
11.23
7
22.40
Bookvalue per shNT$
19.15
21.44
23.22
23.16
23.30
22.46
23.82
27.67
28.91
28.13
15.50
3.84%
5.41%
—
16.86
FCF per shareNT$
14.17
14.59
14.15
16.41
15.37
16.68
18.53
19.02
17.87
18.54
3.81
3.82%
3.45%
—
5.44
Dividend per shNT$
30.83
30.55
29.69
30.61
32.19
32.19
38.09
37.16
35.36
40.56
20.24
4.73%
2.68%
—
17.08
Div yield (avg)%
24.73
26.12
25.23
22.34
19.75
22.04
22.71
23.76
25.90
28.05
26.95
23.76
24.25
36
23.38
Payout ratio%
3.61
5.75
3.00
2.43
0.40
0.40
1.81
2.07
0.40
1.40
14.95
1.40
1.94
70
180.6
Shares (diluted)M
170.1
180.3
189.4
175.3
169.9
155.2
138.5
142.9
136.3
120.3
177.0
(6.67%)
(3.39%)
19
4.88
Buyback yield%
0.90
0.40
1.48
0.40
0.40
0.66
3.57
2.72
4.30
3.21
15.23
3.21
1.19
59
1.533
D/E ratiox
1.612
1.696
1.547
1.465
1.414
1.349
1.429
1.344
1.294
1.172
0.962
1.344
1.422
63
4.061
Enterprise valueNT$B
2.828
3.250
3.532
3.370
3.638
3.571
3.431
3.753
4.201
4.226
0.251
3.04%
4.64%
53
2.873
LT debtNT$B
1.738
1.968
2.148
1.998
1.889
1.756
1.968
2.122
2.323
2.536
2.251
6.06%
3.84%
81
Cost of revenue
(0.12%)
1.03×
Operating expenses
(0.41%)
1.00×
Goodwill & intangibles
18.50%
Spread over hurdle
25.84%