45.88
RevenueNT$B
53.47
54.58
57.34
59.62
62.90
64.82
68.12
71.97
75.45
78.94
46.99
4.65%
4.31%
66
29.64
Revenue growth%
2.41
3.39
0.44
0.59
2.88
0.55
0.45
2.23
0.55
3.41
20.74
0.55
1.41
11
5.60
Gross margin%
17.72
17.69
16.17
18.10
16.48
13.57
13.32
15.92
14.48
17.19
20.24
14.48
16.32
6
10.75
Operating margin%
20.84
19.33
20.88
22.58
24.76
27.11
28.36
30.17
27.46
27.15
23.57
27.46
25.93
13
2.92
Net margin%
4.68
4.69
6.31
5.66
7.86
8.66
9.48
9.70
9.52
8.05
11.59
9.48
7.96
82
17.81
P/E ratio (avg)x
7.513
7.070
7.086
7.707
6.977
6.846
6.533
6.656
7.444
7.601
8.599
6.846
7.078
34
32.54
EV/EBITx
44.81
43.22
43.11
44.04
45.23
43.05
48.28
44.66
46.80
49.59
37.72
46.80
44.74
84
6.39
FCF yield (avg)%
3.72
2.16
0.74
0.77
0.40
2.50
5.06
5.49
8.11
10.30
23.33
5.49
3.11
74
9.97
FCF margin%
23.05
23.17
21.78
22.40
20.84
21.57
22.84
23.73
24.67
24.65
9.31
23.73
22.94
59
1.436
FCF / Net incomex
0.911
0.896
0.816
0.724
0.731
0.690
0.615
0.625
0.562
0.492
1.292
0.615
0.707
76
22.30
ROIC%
16.84
15.28
12.32
12.04
14.34
13.48
10.57
10.92
10.43
13.28
11.15
10.92
12.80
90
9.04
Return on equity%
8.81
7.49
7.71
6.31
5.48
3.25
3.05
1.84
0.40
1.01
7.81
1.84
4.37
32
26.48
Return on assets%
4.04
2.81
4.27
6.40
4.12
2.97
0.85
0.40
1.49
0.40
26.89
0.85
2.89
32
6.74
EPSNT$
6.25
7.11
7.75
8.44
8.95
9.89
9.97
10.16
9.53
10.22
6.92
2.69%
6.37%
—
11.15
EPS growth%
28.95
29.03
26.23
23.23
22.44
20.22
22.49
19.80
22.13
22.22
12.68
22.13
22.47
62
4.99
Bookvalue per shNT$
4.42
5.19
5.81
6.10
6.46
6.18
6.94
7.94
9.00
8.95
2.34
6.73%
8.09%
—
9.72
FCF per shareNT$
5.82
6.54
5.98
5.55
5.90
5.27
4.91
4.72
4.39
4.95
8.87
(3.47%)
(2.43%)
—
11.54
Dividend per shNT$
6.44
6.69
6.70
5.96
5.95
6.06
5.28
5.58
5.61
4.84
6.35
(4.05%)
(3.14%)
—
18.20
Div yield (avg)%
17.19
18.48
16.28
18.48
17.74
17.33
15.76
13.44
16.01
18.55
13.09
16.01
17.26
30
29.39
Payout ratio%
0.90
0.40
0.40
0.40
0.40
0.40
0.40
1.64
0.40
3.38
11.00
0.40
0.40
12
1.922
Shares (diluted)B
1.969
2.011
2.099
2.124
2.107
1.905
1.873
1.680
1.835
1.666
1.927
(4.59%)
(1.85%)
63
22.33
Buyback yield%
23.27
20.73
19.59
22.23
22.46
20.16
23.09
20.93
19.59
17.15
16.39
20.16
20.83
14
0.790
D/E ratiox
1.067
1.117
1.214
1.093
1.076
1.160
1.156
1.040
0.990
0.967
1.029
1.040
1.084
52
24.29
Enterprise valueNT$B
54.19
49.05
44.71
39.61
37.90
35.81
31.89
30.39
27.94
26.82
28.60
(6.68%)
(7.20%)
17
34.79
LT debtNT$B
32.40
31.11
32.02
30.30
28.05
29.71
31.69
33.66
36.93
40.38
13.78
7.55%
2.48%
72
Cost of revenue
4.23%
0.99×
Operating expenses
4.38%
1.01×
Goodwill & intangibles
20.96%
Spread over hurdle
16.89%