0.774
RevenueNT$B
0.670
0.732
0.792
0.845
0.902
0.980
1.085
1.180
1.269
1.360
0.860
8.56%
8.05%
56
23.64
Revenue growth%
18.63
20.73
21.12
19.98
17.09
16.11
14.65
12.87
15.33
18.17
11.99
15.33
17.63
67
12.40
Gross margin%
8.96
10.42
10.11
9.08
10.26
12.76
12.49
11.37
13.09
14.54
10.52
12.76
10.89
58
29.23
Operating margin%
7.49
7.69
8.64
8.65
8.52
10.80
11.68
9.50
8.12
6.83
16.19
9.50
8.58
11
28.43
Net margin%
10.01
9.92
12.85
13.54
12.15
13.05
15.51
18.42
17.97
17.43
9.51
17.43
13.30
51
13.56
P/E ratio (avg)x
38.79
42.34
46.36
54.50
54.59
64.59
72.13
75.90
76.23
89.44
30.78
75.90
59.59
30
8.332
EV/EBITx
31.44
31.02
34.68
31.71
34.86
32.51
32.87
31.67
32.45
33.66
36.16
32.51
32.48
42
16.92
FCF yield (avg)%
2.83
5.45
2.79
2.85
1.92
4.84
3.93
6.39
7.64
6.22
23.54
6.22
4.39
55
19.12
FCF margin%
21.48
21.07
22.80
22.17
23.57
24.79
26.87
29.55
29.99
32.37
28.42
29.55
24.18
33
0.287
FCF / Net incomex
0.310
0.334
0.316
0.327
0.289
0.265
0.235
0.260
0.275
0.257
1.485
0.260
0.282
69
5.62
ROIC%
19.85
22.31
21.96
23.75
26.26
28.62
26.57
28.40
27.03
29.47
2.21
28.40
26.42
50
8.83
Return on equity%
14.70
14.19
14.28
14.42
12.39
9.49
11.22
9.16
10.47
7.61
22.64
9.49
11.81
21
2.82
Return on assets%
29.23
26.26
26.05
23.26
23.51
22.88
22.96
24.18
24.98
25.44
14.34
24.18
24.58
60
6.02
EPSNT$
14.80
13.45
14.61
12.76
13.78
13.71
14.88
15.17
14.01
13.95
6.54
0.23%
(0.40%)
—
14.62
EPS growth%
19.78
20.78
19.12
21.16
21.59
21.86
23.49
25.31
24.60
22.86
12.98
23.49
21.73
52
15.71
Bookvalue per shNT$
11.85
11.04
11.59
10.58
11.11
10.37
10.05
9.23
8.80
8.11
2.84
(6.11%)
(4.05%)
—
16.58
FCF per shareNT$
5.07
5.84
5.93
6.16
6.14
6.74
7.20
7.87
7.72
8.42
6.23
6.52%
5.50%
—
10.45
Dividend per shNT$
4.20
3.78
3.91
3.90
3.93
4.35
4.40
4.93
4.38
4.06
2.70
0.65%
(0.92%)
—
14.07
Div yield (avg)%
7.35
7.81
9.33
11.94
14.72
14.32
12.25
10.83
9.27
12.26
19.65
12.25
11.39
60
4.29
Payout ratio%
27.10
27.45
28.43
27.19
30.18
27.42
28.30
31.08
32.25
30.20
15.41
30.20
28.36
6
38.24
Shares (diluted)M
30.16
28.53
27.42
26.13
26.04
23.84
26.49
24.32
23.58
21.47
36.38
(3.78%)
(4.48%)
51
21.32
Buyback yield%
29.11
29.46
27.15
28.10
25.38
25.16
24.12
25.77
23.90
23.22
8.16
24.12
25.58
55
1.266
D/E ratiox
1.081
0.973
1.061
0.961
0.951
0.989
0.926
0.902
0.994
1.016
1.154
0.989
0.981
92
0.515
Enterprise valueNT$B
0.688
0.683
0.655
0.685
0.732
0.743
0.786
0.756
0.659
0.612
1.072
(3.51%)
(1.52%)
47
0.977
LT debtNT$B
1.307
1.543
1.717
1.931
2.353
2.604
2.985
3.533
3.600
4.328
0.995
12.96%
12.52%
41
Cost of revenue
8.00%
1.00×
Operating expenses
8.24%
1.02×
Cash and investments
15.50%
Spread over hurdle
28.48%