0.501
RevenueNT$B
0.759
0.830
0.913
0.983
1.077
1.185
1.283
1.360
1.454
1.593
0.534
8.15%
8.72%
55
15.82
Revenue growth%
8.50
10.16
9.39
10.00
11.31
8.32
8.40
9.52
8.24
5.24
12.76
8.32
8.94
71
12.58
Gross margin%
8.84
11.20
8.96
6.88
9.11
10.42
13.34
12.21
14.51
12.79
29.23
12.79
10.81
17
8.19
Operating margin%
21.38
19.20
19.17
19.47
19.30
19.46
17.48
14.81
12.26
13.58
21.27
14.81
19.19
62
6.67
Net margin%
3.66
1.92
1.87
4.77
7.30
4.50
2.91
1.23
3.97
1.25
14.22
2.91
3.28
51
7.868
P/E ratio (avg)x
9.326
9.279
10.48
10.60
10.15
10.34
11.84
11.04
11.17
11.21
9.124
11.17
10.54
45
27.54
EV/EBITx
39.23
43.09
41.40
42.25
45.88
41.50
36.61
40.40
43.17
40.53
27.78
40.53
41.45
85
27.21
FCF yield (avg)%
4.69
5.22
2.37
1.90
0.82
2.10
1.42
0.40
0.45
2.89
19.93
1.42
2.00
33
11.68
FCF margin%
0.40
0.40
0.40
2.01
1.93
0.40
1.80
0.40
0.40
0.40
19.39
0.40
0.40
30
0.766
FCF / Net incomex
1.579
1.587
1.517
1.568
1.526
1.558
1.720
1.698
1.854
2.128
1.257
1.720
1.583
92
8.74
ROIC%
24.99
22.00
22.81
23.05
22.87
20.21
20.94
19.32
20.84
20.47
12.67
20.47
21.47
33
16.81
Return on equity%
32.75
34.29
32.28
32.11
32.52
32.23
34.56
34.64
35.97
38.66
3.83
34.64
33.52
60
23.37
Return on assets%
29.29
31.62
33.08
35.68
34.80
33.28
32.78
32.83
33.52
32.24
12.77
32.83
32.95
54
5.58
EPSNT$
3.36
3.75
4.50
5.41
6.26
7.10
8.06
7.88
9.42
9.92
6.22
9.62%
12.41%
—
16.35
EPS growth%
29.28
32.00
31.65
31.88
34.51
34.32
31.41
33.86
36.01
37.39
23.66
34.32
32.93
78
5.02
Bookvalue per shNT$
8.90
8.65
8.67
9.70
11.46
13.65
15.65
16.49
16.96
17.93
1.59
9.37%
8.94%
—
1.76
FCF per shareNT$
1.44
1.66
1.60
1.60
1.82
1.75
1.86
1.84
1.86
1.90
6.46
0.83%
2.32%
—
6.40
Dividend per shNT$
2.66
2.80
2.74
2.41
2.34
2.46
2.47
2.72
2.76
3.02
1.81
5.18%
2.04%
—
18.19
Div yield (avg)%
13.03
14.50
15.59
15.43
17.37
18.03
17.43
16.13
17.98
18.13
23.61
17.98
16.75
41
15.39
Payout ratio%
10.99
13.88
15.96
13.66
13.51
14.74
16.35
17.74
17.95
19.07
13.65
17.74
15.35
34
107.3
Shares (diluted)M
176.3
207.0
241.3
289.1
336.8
335.6
329.3
332.7
340.5
351.1
109.1
0.84%
8.76%
6
12.14
Buyback yield%
24.31
26.01
25.33
27.98
26.68
23.95
26.12
27.66
29.34
28.04
29.45
27.66
26.40
35
1.472
D/E ratiox
1.980
2.155
2.193
2.180
2.415
2.239
2.340
2.482
2.758
3.024
1.096
2.482
2.289
32
532.2
Enterprise valueNT$M
279.6
271.7
238.8
239.3
254.0
242.0
237.5
225.8
202.3
212.3
80.01
(3.52%)
(3.66%)
9
0.352
LT debtNT$B
1.433
1.665
1.680
1.955
2.267
2.255
2.577
2.815
3.255
3.259
1.509
7.53%
9.31%
64
Cost of revenue
8.50%
0.98×
Operating expenses
8.62%
0.99×
Property and equipment
13.99%
Spread over hurdle
26.48%