2.995
RevenueNT$B
2.970
3.161
3.392
3.566
3.862
4.226
4.474
4.895
5.178
5.640
3.255
7.87%
7.55%
70
2.22
Revenue growth%
13.30
11.26
13.64
14.32
11.77
11.00
8.50
6.92
8.72
5.78
8.80
8.50
11.13
45
12.25
Gross margin%
11.87
9.40
7.33
6.01
7.98
8.75
9.21
9.34
11.75
12.29
14.07
9.34
9.27
19
11.02
Operating margin%
8.03
8.00
9.30
8.15
7.24
7.09
8.28
5.41
6.33
9.23
9.92
7.09
8.02
73
14.94
Net margin%
2.29
4.64
6.52
4.80
3.80
2.93
0.95
0.40
0.40
0.40
8.86
0.40
2.61
69
26.29
P/E ratio (avg)x
24.80
27.03
29.39
30.15
32.28
31.71
31.31
30.26
33.98
38.65
9.682
31.71
30.78
59
16.27
EV/EBITx
12.54
12.61
11.15
10.58
9.438
8.678
9.339
9.793
10.89
9.803
36.61
9.793
10.19
62
5.77
FCF yield (avg)%
6.60
5.30
7.33
7.66
7.80
9.88
7.91
6.03
6.40
4.34
14.02
6.40
6.96
10
24.13
FCF margin%
11.64
12.63
10.89
10.87
11.04
10.42
7.70
8.80
6.76
9.63
6.84
8.80
10.64
61
1.744
FCF / Net incomex
0.766
0.713
0.730
0.636
0.609
0.569
0.550
0.557
0.572
0.628
0.377
0.569
0.618
5
25.30
ROIC%
6.22
3.99
3.96
4.06
3.23
2.94
5.08
4.53
6.44
6.85
8.10
5.08
4.30
56
12.97
Return on equity%
16.17
16.55
15.78
14.80
12.75
14.60
16.97
18.31
20.90
20.80
24.19
18.31
16.36
57
25.44
Return on assets%
15.06
15.64
16.37
15.93
13.31
14.17
15.66
16.65
13.85
16.45
29.07
15.66
15.65
55
14.33
EPSNT$
16.03
14.28
14.90
14.73
14.16
15.22
14.65
14.17
13.56
13.31
14.66
(1.24%)
(1.90%)
—
4.51
EPS growth%
4.38
4.08
1.49
3.74
4.45
3.69
5.87
6.08
4.97
2.38
9.65
4.97
4.23
79
7.26
Bookvalue per shNT$
7.43
7.13
6.74
6.89
6.25
5.72
6.40
6.01
5.72
5.58
20.66
(2.26%)
(3.60%)
—
4.58
FCF per shareNT$
4.68
4.28
4.00
4.23
4.40
4.77
4.70
4.81
5.25
4.99
3.45
2.54%
0.51%
—
14.17
Dividend per shNT$
29.10
29.21
27.40
28.68
33.22
37.02
35.35
39.74
38.13
40.38
6.96
3.98%
3.23%
—
2.84
Div yield (avg)%
5.55
4.72
7.26
10.25
12.04
11.30
11.76
12.53
9.87
10.72
23.26
11.30
10.49
76
13.35
Payout ratio%
7.48
4.65
5.42
3.41
4.85
7.48
6.04
6.60
5.86
6.63
15.93
6.60
5.95
50
98.17
Shares (diluted)M
69.35
63.42
64.79
70.56
67.32
68.22
66.85
71.11
77.06
69.62
98.50
0.67%
(0.84%)
42
28.31
Buyback yield%
10.27
7.40
8.36
7.24
5.44
6.01
5.54
7.78
8.16
7.37
4.67
7.37
7.38
33
1.496
D/E ratiox
0.642
0.709
0.637
0.696
0.626
0.573
0.524
0.523
0.499
0.556
1.383
0.524
0.600
71
2.755
Enterprise valueNT$B
5.263
6.130
6.910
7.938
7.863
9.117
8.770
8.588
10.04
10.52
3.953
6.00%
6.57%
90
2.760
LT debtNT$B
3.819
3.390
3.004
3.023
2.728
2.998
2.798
2.635
2.884
2.957
0.443
1.62%
(1.97%)
65
Cost of revenue
7.55%
1.00×
Operating expenses
7.64%
1.01×
Property and equipment
18.13%
Spread over hurdle
(0.54%)