3.148
RevenueNT$B
3.666
3.746
3.732
3.888
3.954
3.980
4.013
4.166
4.294
4.439
3.260
2.34%
2.21%
41
19.98
Revenue growth%
15.18
15.20
18.14
17.99
20.77
20.75
18.93
18.67
16.22
15.39
16.45
18.67
18.07
23
7.32
Gross margin%
10.97
11.20
11.03
12.00
9.12
9.06
10.88
12.63
14.17
14.13
27.67
12.63
11.11
55
22.59
Operating margin%
19.38
19.09
20.21
21.82
20.49
19.20
19.80
21.76
21.01
23.39
11.79
21.01
20.35
27
9.98
Net margin%
22.30
20.59
20.01
20.77
19.57
20.55
22.37
23.75
24.74
22.70
4.56
22.70
21.53
76
25.28
P/E ratio (avg)x
31.84
32.55
37.51
38.45
36.83
36.77
34.60
39.85
42.33
40.47
35.72
39.85
37.17
30
7.690
EV/EBITx
5.710
4.997
4.965
5.327
5.133
4.919
5.005
5.195
5.354
5.074
26.80
5.074
5.104
71
20.58
FCF yield (avg)%
8.46
10.22
10.40
8.49
8.39
7.87
8.52
7.06
5.42
7.60
8.63
7.60
8.43
45
20.45
FCF margin%
8.19
6.77
5.13
5.13
5.78
7.18
9.72
10.62
10.38
12.58
11.98
10.38
7.68
82
1.674
FCF / Net incomex
1.904
1.914
2.048
1.890
1.725
1.661
1.811
1.639
1.784
1.575
1.414
1.661
1.798
23
16.35
ROIC%
17.89
16.24
16.13
16.40
13.85
12.11
13.22
13.42
14.99
12.82
17.27
13.22
14.42
88
2.11
Return on equity%
4.70
7.68
6.73
7.94
9.13
12.06
11.62
11.15
12.86
15.06
21.51
12.06
10.14
78
15.39
Return on assets%
19.13
19.05
16.24
13.65
14.27
16.93
19.84
17.67
18.15
18.62
12.80
18.15
17.91
80
6.74
EPSNT$
7.18
7.93
8.78
9.35
10.82
10.83
12.43
14.06
15.63
16.70
7.54
9.07%
8.83%
—
8.25
EPS growth%
16.21
17.98
15.11
14.32
12.68
14.13
16.78
17.97
18.13
17.93
26.95
17.93
16.49
83
9.01
Bookvalue per shNT$
10.68
10.38
10.17
9.70
10.34
10.12
10.01
11.44
11.26
12.25
10.66
3.44%
1.36%
—
17.33
FCF per shareNT$
13.31
13.32
12.69
12.54
14.68
14.96
16.84
17.97
17.37
20.21
3.40
6.60%
4.76%
—
10.08
Dividend per shNT$
2.42
2.55
2.30
2.34
2.13
2.21
2.10
2.06
2.22
2.04
19.42
(0.89%)
(2.01%)
—
15.87
Div yield (avg)%
20.26
19.07
19.29
20.80
18.01
16.77
15.81
17.86
18.00
18.06
18.39
17.86
18.04
56
11.86
Payout ratio%
36.14
38.27
38.18
37.55
39.32
41.55
39.81
38.19
37.38
40.07
4.36
39.81
38.23
38
70.13
Shares (diluted)M
70.94
72.74
62.89
62.63
55.62
59.55
63.38
64.58
61.71
54.80
72.58
(0.30%)
(1.77%)
11
16.67
Buyback yield%
35.22
32.83
31.76
34.65
35.73
35.57
36.56
34.54
33.35
31.58
17.10
34.54
34.60
86
1.080
D/E ratiox
1.397
1.342
1.420
1.242
1.072
0.929
0.846
0.906
0.892
0.884
0.851
0.892
1.000
84
3.110
Enterprise valueNT$B
2.243
2.257
2.310
2.220
2.618
2.671
2.575
2.670
2.701
2.979
0.758
2.62%
3.78%
69
1.886
LT debtNT$B
0.899
0.956
0.997
0.999
0.937
0.980
1.118
1.066
1.014
1.161
0.893
4.37%
2.74%
87
Cost of revenue
2.27%
1.01×
Operating expenses
1.47%
0.93×
Spread over hurdle
15.50%