2.920
RevenueNT$B
2.879
2.900
2.913
2.859
2.869
2.825
2.851
2.922
2.923
2.877
3.200
0.05%
0.17%
89
22.70
Revenue growth%
13.39
12.35
10.15
7.73
8.99
9.12
8.82
8.01
10.94
11.30
20.68
9.12
9.63
46
16.96
Gross margin%
5.69
5.24
4.84
7.44
5.94
8.67
6.66
9.24
7.76
6.13
10.35
7.76
6.40
54
19.43
Operating margin%
8.89
10.77
10.17
10.65
11.96
14.79
15.39
13.65
14.64
15.19
8.33
14.79
12.80
17
14.70
Net margin%
28.33
28.50
27.42
28.58
25.91
28.45
25.56
24.09
22.90
22.88
9.06
24.09
26.66
70
10.32
P/E ratio (avg)x
12.54
13.19
14.83
15.88
14.80
13.73
14.81
13.39
14.21
15.09
18.87
14.21
14.50
75
12.75
EV/EBITx
16.10
16.85
18.18
17.16
16.08
15.08
14.92
15.32
14.72
15.50
35.38
15.08
15.79
13
14.31
FCF yield (avg)%
28.83
30.40
32.68
31.13
30.20
29.54
27.55
24.72
23.29
23.00
14.76
24.72
29.19
9
29.98
FCF margin%
25.67
27.03
29.92
29.62
29.52
26.98
28.33
28.94
28.66
25.99
10.06
28.33
28.49
26
0.629
FCF / Net incomex
0.890
0.759
0.725
0.643
0.691
0.707
0.657
0.656
0.710
0.724
0.991
0.707
0.709
56
14.83
ROIC%
18.66
21.12
21.34
22.06
22.95
20.59
19.68
21.45
22.40
25.20
27.82
21.45
21.39
63
18.43
Return on equity%
7.76
10.37
8.94
11.39
10.37
12.24
11.17
8.79
10.54
9.73
3.26
10.54
10.37
73
16.03
Return on assets%
13.56
15.03
12.70
13.39
10.58
13.51
14.34
16.55
15.23
15.90
4.20
15.23
13.95
69
5.04
EPSNT$
5.71
6.26
6.35
5.77
5.55
5.26
5.47
5.65
6.21
6.27
5.58
2.47%
0.13%
—
14.54
EPS growth%
4.42
7.41
6.76
7.20
5.92
5.30
7.50
5.95
6.64
4.73
18.06
5.95
6.29
10
8.32
Bookvalue per shNT$
8.35
9.37
9.87
10.85
10.44
9.72
10.35
11.31
11.32
11.47
13.40
1.90%
3.40%
—
6.52
FCF per shareNT$
8.13
8.16
8.09
8.18
8.58
8.17
8.17
7.54
6.43
6.49
21.92
(5.44%)
(3.79%)
—
13.02
Dividend per shNT$
12.57
13.32
15.37
15.55
16.94
19.23
19.20
18.66
18.69
20.06
8.41
3.44%
5.49%
—
21.48
Div yield (avg)%
15.57
18.53
18.14
16.42
17.95
20.22
20.45
19.97
17.85
15.36
6.87
19.97
18.04
36
15.82
Payout ratio%
20.74
22.56
24.61
26.28
23.36
23.56
22.75
20.16
20.91
21.31
25.56
21.31
22.66
65
104.6
Shares (diluted)M
111.0
125.4
129.1
120.7
130.5
130.1
137.2
147.3
159.0
163.7
101.3
4.63%
3.42%
60
8.13
Buyback yield%
17.72
16.83
14.22
17.19
16.29
15.52
14.93
16.52
13.58
13.08
5.62
14.93
15.91
33
0.782
D/E ratiox
0.377
0.430
0.522
0.531
0.603
0.675
0.744
0.840
1.022
1.094
1.737
0.840
0.639
23
3.320
Enterprise valueNT$B
1.874
1.887
1.630
1.535
1.328
1.448
1.403
1.292
1.145
1.236
0.302
(1.42%)
(5.13%)
33
1.126
LT debtNT$B
3.527
4.061
4.289
4.266
3.977
4.222
4.637
4.605
4.773
5.253
3.551
5.72%
5.58%
55
Cost of revenue
0.56%
1.04×
Operating expenses
(0.64%)
0.92×
Goodwill & intangibles
15.82%
Spread over hurdle
67.64%