0.272
RevenueNT$B
0.732
0.778
0.814
0.882
0.937
1.002
1.055
1.097
1.164
1.243
0.301
5.83%
6.28%
27
26.25
Revenue growth%
30.89
33.29
35.89
33.92
33.57
32.42
32.81
31.57
30.51
32.47
16.35
32.42
32.64
52
12.67
Gross margin%
13.09
13.20
14.41
16.38
14.35
16.71
16.76
16.92
14.50
16.93
19.32
16.76
15.44
24
7.01
Operating margin%
5.06
3.46
3.30
3.46
5.10
4.31
1.37
2.26
0.40
2.38
22.34
2.26
3.38
17
14.15
Net margin%
16.95
18.19
20.22
22.91
25.26
26.62
27.57
30.37
32.15
32.65
19.85
30.37
25.94
31
14.63
P/E ratio (avg)x
12.53
13.06
12.81
12.39
13.53
13.21
13.86
16.47
16.46
18.96
18.41
16.46
13.37
56
36.86
EV/EBITx
11.27
11.97
10.78
10.57
9.712
10.45
11.22
10.91
11.00
10.37
30.84
10.91
10.84
31
9.30
FCF yield (avg)%
26.87
28.58
29.31
30.47
29.61
27.29
25.22
28.06
26.15
23.61
7.72
26.15
27.68
27
10.72
FCF margin%
32.28
34.23
35.16
35.31
33.01
30.28
32.98
33.24
30.58
27.96
7.02
30.58
32.99
66
0.793
FCF / Net incomex
1.148
1.290
1.361
1.443
1.579
1.736
1.998
2.088
2.315
2.181
1.702
2.088
1.657
59
3.39
ROIC%
23.99
26.19
26.70
28.53
29.55
29.90
27.78
27.84
28.53
30.81
22.89
28.53
28.18
41
5.50
Return on equity%
3.74
3.50
5.52
6.38
5.22
3.27
4.05
6.37
8.52
5.92
7.67
5.92
5.37
67
27.41
Return on assets%
8.06
8.97
9.69
7.48
6.72
4.79
5.05
5.60
7.50
10.27
17.29
5.60
7.49
18
15.86
EPSNT$
5.91
6.38
5.58
6.09
5.37
5.47
5.20
4.74
4.54
4.59
16.28
(3.09%)
(1.66%)
—
13.77
EPS growth%
7.32
9.46
11.60
13.36
10.99
13.19
11.47
13.03
14.76
12.39
6.60
13.03
11.99
69
12.30
Bookvalue per shNT$
18.04
18.49
17.82
19.59
17.84
16.43
17.53
18.03
18.10
18.23
8.47
0.43%
0.66%
—
16.09
FCF per shareNT$
15.62
16.00
17.65
16.83
19.15
19.73
20.06
22.41
24.00
23.88
10.07
4.51%
3.77%
—
6.01
Dividend per shNT$
13.18
13.51
13.14
11.72
11.38
10.90
10.55
10.95
9.85
9.39
10.82
(3.78%)
(4.23%)
—
8.74
Div yield (avg)%
14.02
15.93
17.09
17.21
16.66
19.64
18.22
18.40
17.73
20.39
11.18
18.40
17.47
28
14.82
Payout ratio%
26.63
29.04
27.08
29.13
27.06
26.78
25.99
24.26
24.37
24.78
20.46
24.78
26.71
26
47.12
Shares (diluted)M
47.29
47.62
41.27
36.97
36.49
37.79
32.14
34.15
33.16
33.58
46.13
(1.65%)
(2.67%)
47
17.67
Buyback yield%
2.52
0.94
0.40
0.40
0.40
1.58
0.40
1.81
1.58
0.52
27.98
1.58
0.73
17
1.307
D/E ratiox
1.128
1.003
0.945
0.915
0.815
0.719
0.720
0.666
0.630
0.612
0.872
0.666
0.768
31
798.7
Enterprise valueNT$M
581.4
594.3
577.8
559.1
509.0
492.9
482.6
473.8
454.6
468.5
719.7
(1.64%)
(1.31%)
90
0.721
LT debtNT$B
1.466
1.428
1.374
1.378
1.534
1.497
1.536
1.761
2.001
2.253
1.173
7.99%
5.66%
88
Cost of revenue
6.10%
0.98×
Operating expenses
7.27%
1.10×
Cash and investments
20.55%
Goodwill & intangibles
18.43%
Spread over hurdle
52.64%