0.432
RevenueNT$B
1.542
1.550
1.563
1.558
1.548
1.589
1.623
1.602
1.649
1.687
0.442
1.74%
0.91%
70
5.67
Revenue growth%
0.79
2.95
2.57
3.75
2.68
3.01
3.08
4.47
7.19
8.22
9.92
4.47
3.04
37
21.84
Gross margin%
3.36
3.18
1.84
2.07
3.51
5.72
5.30
3.28
2.48
1.98
8.78
3.28
3.23
44
19.65
Operating margin%
18.14
17.08
14.58
12.01
12.83
12.19
15.09
17.16
19.90
18.97
17.79
17.16
16.09
89
19.06
Net margin%
9.02
7.48
9.16
11.10
8.34
7.27
9.68
9.92
8.75
7.78
13.96
8.75
8.88
23
32.94
P/E ratio (avg)x
16.19
17.49
18.60
16.98
18.85
19.87
21.89
22.03
24.82
24.50
12.35
22.03
19.36
52
29.67
EV/EBITx
10.30
10.08
9.713
10.89
12.24
11.52
11.32
10.56
9.949
9.203
34.54
10.56
10.43
54
24.94
FCF yield (avg)%
8.72
11.36
12.14
10.37
8.06
8.02
9.73
8.93
9.67
12.10
22.08
9.67
9.70
66
28.67
FCF margin%
21.42
22.83
24.16
26.94
24.36
21.63
21.33
22.11
21.01
21.04
20.93
21.33
21.87
33
0.277
FCF / Net incomex
1.006
0.920
0.966
0.936
0.949
1.000
0.939
0.975
0.920
0.841
1.101
0.939
0.944
12
14.44
ROIC%
25.74
27.65
27.04
24.92
27.71
26.42
28.81
26.36
26.50
27.21
11.09
26.50
26.77
61
17.12
Return on equity%
10.34
8.33
9.44
11.39
11.56
12.34
13.32
14.47
15.70
14.75
13.16
14.47
11.95
69
27.61
Return on assets%
21.90
23.32
20.58
19.19
21.37
23.99
22.44
23.11
23.37
20.70
18.26
23.11
22.17
29
6.84
EPSNT$
9.82
9.28
10.11
10.80
9.76
10.59
9.40
8.57
7.62
7.13
7.36
(6.10%)
(2.27%)
—
11.17
EPS growth%
22.52
21.10
22.38
20.82
23.73
24.85
24.43
24.41
26.04
24.77
16.19
24.77
24.07
85
10.18
Bookvalue per shNT$
12.71
12.53
13.75
13.79
16.18
15.72
18.24
17.61
20.24
19.36
10.41
3.66%
5.42%
—
8.95
FCF per shareNT$
11.06
10.59
11.09
11.95
13.85
14.03
14.11
15.63
16.70
18.89
12.26
6.40%
5.87%
—
6.20
Dividend per shNT$
13.29
14.13
13.34
12.84
11.69
11.12
9.95
8.73
8.07
8.06
9.16
(7.16%)
(4.36%)
—
15.38
Div yield (avg)%
4.65
2.46
4.30
1.84
3.73
3.09
5.58
3.75
4.71
5.30
14.60
4.71
4.02
77
20.80
Payout ratio%
15.00
15.60
12.80
14.01
16.07
16.89
16.78
19.46
19.11
22.09
9.66
19.11
16.43
12
41.38
Shares (diluted)M
45.92
45.39
41.78
35.77
36.19
30.88
32.38
27.92
25.24
23.82
43.06
(8.03%)
(6.94%)
35
9.58
Buyback yield%
32.31
34.40
32.59
33.03
35.76
37.45
34.57
33.89
32.24
32.84
6.97
33.89
33.46
50
1.327
D/E ratiox
1.538
1.528
1.748
1.899
1.982
2.180
2.202
2.575
2.665
2.689
0.491
2.575
2.081
21
0.719
Enterprise valueNT$B
0.771
0.840
0.824
0.822
0.924
0.891
0.909
1.037
1.123
1.225
0.771
5.80%
4.83%
8
0.528
LT debtNT$B
1.177
1.283
1.311
1.486
1.784
1.897
2.039
2.194
2.554
3.081
0.536
11.55%
10.63%
58
Cost of revenue
1.28%
1.04×
Operating expenses
0.68%
0.98×
Goodwill & intangibles
15.70%
Spread over hurdle
79.83%