2.146
RevenueNT$B
1.445
1.466
1.486
1.523
1.562
1.535
1.577
1.604
1.592
1.607
2.367
0.57%
1.32%
66
5.62
Revenue growth%
6.54
4.72
7.43
5.75
7.33
10.19
8.09
8.81
9.53
10.66
21.10
9.53
7.76
78
5.66
Gross margin%
8.24
10.98
10.21
12.58
13.39
11.84
11.55
9.94
9.58
10.16
12.48
10.16
10.59
15
2.59
Operating margin%
8.50
11.29
11.57
12.55
14.21
12.70
12.79
15.55
18.15
17.27
21.55
15.55
12.75
8
9.88
Net margin%
5.30
2.93
3.71
4.75
3.55
1.76
0.40
0.83
3.39
5.22
2.68
1.76
3.47
46
25.44
P/E ratio (avg)x
18.37
19.74
18.03
20.16
21.00
23.12
21.31
22.69
22.46
19.97
9.858
22.46
20.58
43
21.63
EV/EBITx
45.18
49.66
47.07
47.84
51.79
53.51
47.16
52.24
52.36
49.26
8.062
52.24
49.46
29
25.09
FCF yield (avg)%
27.94
29.67
27.09
27.50
26.91
29.86
30.91
29.32
29.88
28.33
4.15
29.86
28.83
50
2.20
FCF margin%
10.99
8.32
7.94
9.63
10.45
11.60
14.09
14.92
14.30
13.76
25.45
14.09
11.30
17
1.758
FCF / Net incomex
0.279
0.254
0.242
0.213
0.191
0.201
0.185
0.191
0.166
0.145
0.345
0.185
0.196
49
19.76
ROIC%
25.76
26.03
23.77
21.14
21.74
24.72
26.39
27.50
29.45
30.51
18.70
27.50
25.90
52
26.98
Return on equity%
9.53
12.43
11.90
8.99
10.43
10.31
8.76
6.82
9.55
10.44
29.75
9.55
9.93
84
16.07
Return on assets%
15.73
17.85
17.43
14.93
16.48
17.99
17.12
17.68
14.76
17.65
24.60
17.65
17.27
92
2.95
EPSNT$
4.00
3.40
3.26
3.15
3.38
3.43
3.02
2.93
2.90
2.45
3.26
(6.20%)
(4.69%)
—
24.46
EPS growth%
29.54
27.05
28.27
26.80
26.31
23.85
22.29
24.75
24.71
25.76
18.51
24.71
26.04
46
3.04
Bookvalue per shNT$
12.91
13.25
12.44
14.18
14.88
15.44
17.53
17.20
16.29
17.53
6.23
3.34%
2.97%
—
10.99
FCF per shareNT$
4.32
4.27
4.38
4.84
5.36
5.47
5.52
5.49
5.00
5.53
5.02
0.63%
1.26%
—
8.17
Dividend per shNT$
7.78
7.34
7.72
8.94
9.75
9.96
9.60
9.99
11.60
13.58
1.77
6.86%
6.07%
—
22.98
Div yield (avg)%
20.42
17.81
20.72
20.17
19.22
20.08
19.94
22.12
20.35
17.66
6.90
20.08
20.13
35
19.32
Payout ratio%
24.94
22.23
20.48
17.72
17.03
19.07
20.63
21.20
21.91
23.55
7.34
21.20
20.91
47
68.76
Shares (diluted)M
94.24
95.80
112.2
116.0
131.0
153.7
171.6
202.9
236.3
242.8
70.59
13.13%
11.20%
49
18.24
Buyback yield%
3.12
5.70
6.57
5.82
5.04
7.45
9.26
9.83
12.58
11.92
28.20
9.83
7.01
39
0.762
D/E ratiox
2.788
3.164
3.426
3.623
3.933
4.410
4.325
5.036
5.849
6.093
1.011
5.036
4.129
78
1.610
Enterprise valueNT$B
1.774
1.820
1.931
1.778
1.715
1.572
1.586
1.402
1.512
1.332
0.450
(4.93%)
(3.40%)
26
0.749
LT debtNT$B
0.713
0.711
0.776
0.726
0.714
0.778
0.820
0.826
0.861
0.859
1.245
3.78%
0.50%
35
Cost of revenue
1.32%
1.00×
Operating expenses
1.89%
1.06×
Property and equipment
15.47%
Spread over hurdle
(1.33%)