29.72
RevenueNT$B
27.82
28.35
29.78
31.00
32.24
33.49
34.38
36.25
37.33
38.77
30.42
3.76%
3.86%
38
3.45
Revenue growth%
7.49
9.42
9.29
10.03
7.27
7.95
6.06
4.78
6.38
7.56
13.22
6.38
7.53
45
20.49
Gross margin%
31.74
32.43
30.16
27.34
27.42
30.20
30.40
28.30
29.33
27.02
13.91
29.33
29.75
27
3.22
Operating margin%
18.97
17.87
20.04
18.29
16.28
17.55
19.27
21.38
23.53
21.41
6.67
21.38
19.12
48
9.84
Net margin%
30.76
31.02
31.32
34.21
35.16
33.13
33.59
33.36
30.65
31.74
27.80
33.13
32.43
40
17.96
P/E ratio (avg)x
20.29
18.68
19.40
19.92
19.83
18.68
19.74
19.70
17.92
18.20
35.90
18.68
19.55
50
21.49
EV/EBITx
35.35
33.01
31.41
32.42
32.29
30.49
33.48
33.34
36.74
36.34
26.82
33.48
33.18
12
14.56
FCF yield (avg)%
20.10
21.24
22.33
20.46
21.89
20.01
22.44
21.09
21.93
21.39
23.32
21.39
21.32
14
12.60
FCF margin%
28.02
27.29
27.23
30.07
29.94
28.39
25.78
23.63
22.40
19.65
8.20
23.63
27.26
9
0.144
FCF / Net incomex
1.223
1.196
1.078
1.185
1.177
1.134
1.261
1.320
1.282
1.233
1.314
1.261
1.210
67
29.95
ROIC%
2.15
1.20
0.40
2.31
0.97
0.40
0.40
0.72
0.40
0.40
3.66
0.40
0.56
31
14.20
Return on equity%
0.53
1.68
0.40
2.94
2.47
0.40
1.08
3.39
3.05
3.23
17.76
3.05
2.08
76
24.37
Return on assets%
35.16
35.79
35.28
36.03
34.23
32.87
33.69
34.71
35.15
37.55
27.79
34.71
35.16
84
25.41
EPSNT$
57.43
55.99
63.10
64.98
70.78
69.66
78.42
89.66
92.80
98.24
26.45
6.77%
5.69%
—
17.93
EPS growth%
15.34
13.38
15.12
15.72
16.28
18.77
19.61
19.15
21.27
23.47
18.45
19.61
17.52
80
42.35
Bookvalue per shNT$
8.16
7.25
6.78
7.46
6.61
7.23
7.23
7.36
7.96
8.03
12.64
3.96%
(1.02%)
—
27.77
FCF per shareNT$
36.91
34.49
35.47
33.03
30.00
32.82
34.33
32.24
34.95
31.85
32.23
1.20%
(2.03%)
—
43.05
Dividend per shNT$
6.97
7.48
7.59
8.30
8.03
7.17
7.02
6.66
6.23
6.78
28.85
(3.33%)
(1.05%)
—
9.93
Div yield (avg)%
29.40
28.04
25.54
22.59
22.25
20.43
17.48
18.61
21.14
23.54
20.51
20.43
22.42
76
17.52
Payout ratio%
29.06
29.27
29.77
31.62
31.94
30.35
32.57
34.04
36.39
38.00
10.77
34.04
31.78
48
271.6
Shares (diluted)M
231.3
229.9
259.6
271.6
278.0
274.5
260.6
271.8
251.9
265.3
266.6
(0.93%)
0.78%
72
14.04
Buyback yield%
28.20
26.88
26.66
25.10
26.03
25.33
25.25
23.19
23.63
23.97
22.33
23.97
25.29
23
1.267
D/E ratiox
0.964
0.986
0.945
0.890
0.868
0.850
0.924
1.075
1.258
1.270
1.312
1.075
0.955
34
2.460
Enterprise valueNT$B
10.18
10.95
10.80
10.14
10.43
10.59
10.49
9.292
8.368
8.562
30.53
(3.87%)
(1.97%)
83
24.33
LT debtNT$B
18.79
19.09
19.23
19.85
18.82
17.18
16.62
14.50
14.42
12.47
15.26
(7.91%)
(5.57%)
8
Cost of revenue
3.86%
1.00×
Operating expenses
3.38%
0.95×
Cash and investments
17.34%
Spread over hurdle
14.17%