2.468
RevenueNT$B
2.632
2.605
2.592
2.631
2.627
2.611
2.660
2.678
2.668
2.659
2.656
0.24%
0.29%
88
9.97
Revenue growth%
11.93
11.25
9.08
6.69
9.39
12.38
13.41
13.66
16.38
14.53
8.10
13.66
12.16
61
10.53
Gross margin%
7.20
7.27
4.67
7.05
4.95
2.42
3.07
1.24
2.81
5.49
18.72
2.81
4.81
28
20.56
Operating margin%
4.20
6.07
6.36
5.90
8.31
9.49
10.99
13.14
13.83
12.16
5.69
12.16
8.90
83
29.20
Net margin%
32.74
30.71
33.29
30.92
33.19
34.04
36.28
33.35
33.57
35.21
9.27
34.04
33.32
67
31.91
P/E ratio (avg)x
47.40
51.61
59.25
62.07
72.59
76.27
74.62
79.05
86.31
86.66
33.52
79.05
73.61
69
35.56
EV/EBITx
43.48
42.50
42.52
42.52
45.29
42.94
40.95
38.07
37.42
40.90
9.187
40.90
42.51
63
26.47
FCF yield (avg)%
21.67
18.95
21.04
22.39
21.72
24.08
24.16
26.37
24.64
21.93
5.58
24.16
22.16
43
21.20
FCF margin%
6.17
7.81
10.31
9.60
12.42
14.83
16.53
16.36
17.98
19.70
22.29
16.53
13.63
62
1.045
FCF / Net incomex
1.373
1.635
1.617
1.627
1.605
1.590
1.869
2.158
2.296
2.466
0.562
2.158
1.631
33
19.08
ROIC%
19.97
17.58
19.04
18.06
20.52
19.03
21.03
20.20
17.37
18.16
3.45
19.03
19.03
94
26.16
Return on equity%
23.59
25.89
28.66
26.32
29.14
31.13
28.94
27.43
30.21
32.45
7.66
30.21
28.80
42
12.89
Return on assets%
35.69
37.24
37.31
37.09
37.91
35.62
37.20
37.19
37.24
34.50
3.18
37.19
37.19
86
4.98
EPSNT$
13.57
15.62
17.18
17.84
17.63
20.54
23.06
23.20
26.27
30.85
5.45
11.85%
9.95%
—
15.44
EPS growth%
9.57
10.25
10.88
10.54
8.16
8.81
11.65
10.18
10.67
7.71
29.20
10.18
10.22
55
4.63
Bookvalue per shNT$
2.19
2.04
2.28
2.52
2.54
2.82
3.16
3.65
3.87
3.99
11.16
9.49%
6.75%
—
3.12
FCF per shareNT$
12.07
14.06
14.45
15.97
17.92
18.37
19.87
21.11
25.11
28.61
1.98
9.81%
10.69%
—
3.39
Dividend per shNT$
6.60
5.95
5.77
6.13
6.57
6.18
5.92
5.18
5.43
5.38
8.20
(3.93%)
(2.80%)
—
5.71
Div yield (avg)%
4.28
3.57
5.34
5.10
7.76
9.91
10.33
9.88
12.30
14.03
28.32
10.33
8.82
87
15.30
Payout ratio%
29.16
29.51
30.17
30.42
32.61
31.94
29.31
31.07
32.33
29.84
15.03
31.07
30.29
78
79.40
Shares (diluted)M
131.2
129.8
147.0
170.6
168.5
181.8
216.0
234.4
270.7
281.9
81.79
10.84%
9.67%
52
17.65
Buyback yield%
10.82
13.60
11.22
12.15
11.27
9.00
10.99
8.84
7.68
6.78
4.92
8.84
10.91
93
1.680
D/E ratiox
1.075
1.221
1.279
1.217
1.106
1.134
1.140
1.160
1.245
1.262
1.159
1.160
1.188
67
1.504
Enterprise valueNT$B
1.731
1.928
2.198
2.081
2.210
2.050
2.163
2.291
2.397
2.627
1.447
3.52%
3.40%
17
1.012
LT debtNT$B
2.374
2.332
2.492
2.650
2.567
2.474
2.665
2.821
2.713
2.718
2.656
1.15%
0.28%
48
Cost of revenue
0.29%
1.00×
Operating expenses
0.16%
0.99×
Goodwill & intangibles
17.94%
Property and equipment
16.23%
Spread over hurdle
(3.01%)