0.632
RevenueNT$B
1.574
1.614
1.701
1.728
1.744
1.820
1.913
1.973
2.023
2.098
0.697
3.77%
3.43%
40
15.13
Revenue growth%
16.21
14.72
12.65
12.48
13.89
16.47
16.03
18.22
19.22
18.09
28.34
18.09
16.12
91
7.62
Gross margin%
0.40
0.58
0.77
0.40
0.40
0.40
0.40
0.40
0.40
2.71
18.91
0.40
0.40
13
16.11
Operating margin%
12.72
15.00
14.18
15.01
14.70
13.20
14.97
13.80
15.40
17.64
24.70
14.97
14.84
82
29.89
Net margin%
15.24
14.18
15.59
14.76
13.79
14.59
14.56
15.63
16.42
14.56
10.66
14.59
14.68
32
15.19
P/E ratio (avg)x
23.98
27.09
26.29
30.32
29.87
30.24
29.30
28.99
30.69
32.04
32.37
30.24
29.58
60
18.48
EV/EBITx
25.74
24.05
21.80
19.77
20.44
21.84
21.60
21.79
23.77
23.37
36.59
21.84
21.82
79
27.23
FCF yield (avg)%
14.59
16.92
14.33
13.62
13.11
11.51
13.04
10.79
8.03
8.72
20.74
10.79
13.07
60
12.54
FCF margin%
7.52
6.61
8.83
6.31
8.83
8.48
6.03
8.63
10.29
11.59
7.95
8.63
8.55
66
0.502
FCF / Net incomex
1.084
1.062
1.107
1.210
1.110
1.100
1.014
1.120
1.121
1.249
0.411
1.120
1.108
67
25.96
ROIC%
5.02
6.43
5.16
4.97
7.05
4.19
4.43
3.09
3.05
1.69
6.05
3.09
4.70
42
6.54
Return on equity%
13.53
13.48
16.10
16.89
19.20
17.65
19.51
19.75
21.24
19.81
9.63
19.75
18.42
36
15.61
Return on assets%
20.70
21.11
18.47
17.87
17.16
17.23
16.87
18.12
16.93
15.92
17.90
16.93
17.55
90
9.91
EPSNT$
6.48
5.83
5.03
5.25
4.77
5.13
4.59
3.95
4.02
4.15
10.45
(2.73%)
(4.50%)
—
8.37
EPS growth%
1.00
0.40
2.00
3.36
5.01
6.03
8.58
10.70
11.06
9.48
8.35
9.48
5.52
44
7.36
Bookvalue per shNT$
8.19
9.28
9.60
9.32
9.72
10.98
11.45
12.40
12.61
12.72
4.06
5.53%
4.57%
—
9.00
FCF per shareNT$
16.38
16.72
19.31
19.60
19.86
20.11
20.12
21.81
24.94
26.06
14.77
5.58%
5.63%
—
2.60
Dividend per shNT$
22.16
24.20
25.31
25.09
28.49
27.85
31.53
33.53
36.05
40.34
7.69
7.20%
6.58%
—
5.49
Div yield (avg)%
24.98
23.58
25.54
28.47
27.43
26.28
28.64
29.64
28.19
29.63
10.17
28.64
27.81
68
5.01
Payout ratio%
28.42
27.38
29.46
27.08
28.99
28.89
27.99
29.79
32.48
31.91
12.25
29.79
28.94
45
76.79
Shares (diluted)M
66.44
65.48
65.61
66.23
72.14
73.97
74.32
82.59
76.54
70.24
76.21
(0.53%)
0.62%
73
25.76
Buyback yield%
19.39
16.75
19.10
20.48
23.30
22.81
20.80
23.06
25.15
24.44
6.97
23.06
21.81
56
1.571
D/E ratiox
1.766
1.748
1.684
1.608
1.769
1.697
1.776
1.720
1.631
1.605
0.782
1.697
1.709
45
2.535
Enterprise valueNT$B
1.972
1.971
2.014
2.442
2.763
2.927
3.235
3.180
3.756
3.746
1.720
6.27%
6.65%
23
0.373
LT debtNT$B
1.198
1.090
1.154
1.115
1.042
0.955
0.865
0.748
0.739
0.784
1.056
(5.52%)
(3.45%)
93
Cost of revenue
3.43%
1.00×
Operating expenses
3.44%
1.00×
Property and equipment
19.18%
Goodwill & intangibles
16.22%
Spread over hurdle
(7.21%)