0.795
RevenueNT$B
0.553
0.612
0.652
0.707
0.758
0.809
0.892
0.977
1.055
1.149
0.827
8.67%
8.65%
38
5.31
Revenue growth%
8.24
6.57
8.23
10.05
9.88
9.72
7.83
8.86
11.41
12.28
4.36
9.72
9.29
60
26.55
Gross margin%
7.79
6.05
8.93
10.14
9.82
8.18
10.35
12.69
12.98
10.45
25.21
10.45
9.98
42
4.62
Operating margin%
2.75
5.61
5.21
4.52
3.79
4.39
5.73
6.56
4.26
3.80
7.27
4.39
4.46
52
25.38
Net margin%
19.19
20.31
23.30
22.95
25.41
26.02
23.79
25.39
24.46
27.16
9.11
25.39
24.12
13
19.67
P/E ratio (avg)x
6.555
6.789
6.886
7.229
7.982
8.424
8.647
8.606
7.881
7.974
25.04
8.424
7.928
44
11.13
EV/EBITx
33.92
36.70
39.49
41.55
37.06
33.25
31.80
34.55
38.00
33.76
30.46
33.76
35.63
70
23.04
FCF yield (avg)%
11.95
13.36
12.28
9.31
11.58
12.34
13.70
12.19
9.71
9.62
28.81
12.19
12.07
13
26.77
FCF margin%
7.20
8.55
6.04
6.30
5.63
2.92
3.59
5.92
3.11
2.32
15.21
3.11
5.78
74
0.593
FCF / Net incomex
0.224
0.235
0.220
0.231
0.246
0.266
0.306
0.328
0.336
0.364
0.299
0.328
0.256
63
17.12
ROIC%
17.12
19.51
20.69
18.26
19.95
19.39
20.46
20.71
23.18
26.01
18.35
20.71
20.21
25
11.22
Return on equity%
14.48
12.26
10.62
7.85
7.73
6.77
4.91
5.97
8.06
6.68
11.68
6.68
7.79
66
14.41
Return on assets%
15.74
13.75
11.98
9.59
7.55
6.28
6.54
8.89
8.30
11.17
22.26
8.30
9.24
58
3.51
EPSNT$
1.68
1.67
1.76
1.67
1.59
1.44
1.31
1.46
1.45
1.51
3.86
(1.07%)
(0.24%)
—
15.74
EPS growth%
11.18
10.22
7.29
4.97
2.91
1.93
4.00
6.18
7.80
9.27
13.69
6.18
6.74
80
3.01
Bookvalue per shNT$
3.21
3.17
3.47
3.55
4.10
4.23
4.70
4.78
5.18
4.85
3.64
3.42%
4.15%
—
3.28
FCF per shareNT$
5.69
5.87
6.50
7.51
8.45
9.84
10.58
10.44
10.83
11.97
3.55
7.21%
9.23%
—
3.14
Dividend per shNT$
4.88
5.13
5.22
5.70
6.20
5.74
6.04
6.13
6.47
6.28
2.51
0.26%
3.91%
—
17.91
Div yield (avg)%
8.03
8.01
9.52
8.10
6.64
7.69
4.70
6.36
3.74
4.43
20.48
4.70
7.17
59
8.20
Payout ratio%
16.88
19.59
19.60
18.90
17.36
18.86
17.99
18.31
20.47
22.41
3.09
18.86
18.88
34
191.1
Shares (diluted)M
168.4
181.0
171.1
158.2
148.2
144.4
151.3
133.8
134.4
133.0
191.9
(2.14%)
(1.66%)
29
28.26
Buyback yield%
1.71
0.70
0.40
1.35
0.40
1.83
0.40
2.78
1.60
1.73
7.36
1.73
1.48
89
1.352
D/E ratiox
0.743
0.660
0.686
0.704
0.654
0.674
0.722
0.784
0.757
0.663
1.653
0.722
0.695
93
0.434
Enterprise valueNT$B
0.767
0.838
0.786
0.747
0.847
0.852
0.943
1.026
1.145
1.298
0.108
8.90%
5.67%
33
0.258
LT debtNT$B
0.654
0.711
0.828
0.793
0.928
1.049
1.191
1.306
1.433
1.606
0.707
11.59%
10.52%
43
Cost of revenue
8.42%
0.98×
Operating expenses
9.16%
1.05×
Goodwill & intangibles
17.49%
Spread over hurdle
17.39%