0.910
RevenueNT$B
0.880
0.930
0.955
0.993
1.034
1.096
1.133
1.207
1.253
1.331
1.017
5.19%
4.79%
79
13.26
Revenue growth%
15.18
16.04
18.39
15.71
16.68
17.62
16.13
14.45
13.39
14.35
6.48
14.45
15.88
43
26.86
Gross margin%
13.37
15.94
17.86
18.57
17.46
18.57
19.90
21.21
22.55
23.81
23.94
21.21
18.57
72
9.27
Operating margin%
26.33
27.91
26.45
26.27
27.58
24.64
25.41
24.29
26.99
29.83
14.45
25.41
26.39
91
10.24
Net margin%
7.08
6.69
6.08
5.66
5.28
3.74
2.27
0.40
0.83
1.20
25.21
1.20
4.51
16
37.00
P/E ratio (avg)x
33.70
38.17
39.64
44.15
44.72
46.91
44.71
51.01
53.99
54.39
15.07
51.01
44.71
34
16.21
EV/EBITx
17.73
19.04
21.56
20.40
19.96
18.33
18.28
17.31
19.05
19.87
21.60
18.33
19.04
76
26.49
FCF yield (avg)%
17.38
17.41
18.56
17.44
17.18
20.05
19.11
16.78
15.33
13.81
2.82
16.78
17.39
15
8.04
FCF margin%
7.99
5.80
6.03
8.77
9.90
9.48
12.43
10.50
7.72
8.03
15.97
9.48
8.40
39
1.023
FCF / Net incomex
0.317
0.324
0.343
0.302
0.303
0.288
0.256
0.256
0.237
0.210
1.710
0.256
0.295
80
5.32
ROIC%
13.67
12.60
11.34
13.33
13.90
12.00
14.05
13.30
13.44
14.63
3.09
13.44
13.38
25
28.40
Return on equity%
27.89
29.35
29.49
26.94
25.02
23.02
25.15
27.93
25.84
27.71
17.31
25.84
27.33
65
23.72
Return on assets%
6.01
5.95
5.35
2.79
4.08
3.75
3.10
1.81
0.40
0.40
7.54
1.81
3.42
14
6.87
EPSNT$
25.92
24.57
24.06
24.54
24.86
26.99
27.02
24.91
24.35
23.86
7.69
(0.82%)
(1.09%)
—
4.93
EPS growth%
29.46
30.30
28.06
29.16
28.41
29.28
27.97
29.95
30.65
29.56
2.36
29.56
29.37
39
6.56
Bookvalue per shNT$
8.07
8.70
7.74
8.30
8.03
8.89
7.83
7.16
7.26
7.01
13.28
(2.66%)
(0.69%)
—
15.82
FCF per shareNT$
19.26
17.89
17.41
19.24
18.28
21.03
23.57
22.26
24.42
27.59
17.50
8.58%
3.36%
—
8.07
Dividend per shNT$
5.82
5.73
5.79
6.00
6.48
6.48
6.42
6.14
6.64
6.65
8.99
0.51%
0.32%
—
6.93
Div yield (avg)%
23.89
21.22
18.38
20.07
18.21
20.48
22.05
21.24
19.78
17.36
15.56
20.48
20.27
69
9.15
Payout ratio%
13.39
15.36
13.41
15.12
16.59
17.13
15.43
14.82
15.86
18.19
5.38
15.86
15.39
62
80.04
Shares (diluted)M
99.74
116.6
139.1
143.0
157.3
154.2
155.6
159.3
171.9
177.0
78.20
2.39%
5.89%
76
25.73
Buyback yield%
13.00
15.83
14.64
17.20
17.19
18.48
18.87
18.57
18.71
20.87
27.13
18.71
17.84
72
1.541
D/E ratiox
1.470
1.505
1.729
2.022
2.236
2.302
2.760
3.319
3.564
4.222
1.359
3.319
2.269
79
1,557
Enterprise valueNT$M
604.8
699.6
710.8
663.8
705.0
749.2
727.7
729.0
691.1
727.2
135.5
0.62%
3.05%
25
0.341
LT debtNT$B
1.583
1.513
1.608
1.706
1.613
1.581
1.560
1.657
1.608
1.705
1.720
1.11%
1.97%
7
Cost of revenue
4.56%
0.98×
Operating expenses
5.02%
1.02×
Cash and investments
18.05%
Spread over hurdle
(4.80%)