0.824
RevenueNT$B
2.818
2.890
2.897
2.861
2.886
2.870
2.919
2.967
2.934
2.954
0.847
0.46%
0.35%
90
4.45
Revenue growth%
6.85
9.30
11.41
9.67
9.13
8.59
8.95
6.71
5.90
3.93
13.51
6.71
8.77
6
6.24
Gross margin%
11.43
13.35
12.69
11.22
13.81
15.37
13.91
12.89
10.31
10.67
17.91
12.89
12.79
59
7.27
Operating margin%
9.44
12.34
10.19
8.51
6.12
7.41
4.80
4.41
2.41
3.07
24.57
4.41
6.77
46
9.88
Net margin%
1.34
1.45
4.28
2.36
2.65
5.57
5.54
3.72
1.97
3.53
24.75
3.72
3.09
42
12.56
P/E ratio (avg)x
9.830
11.45
11.17
10.68
12.52
13.61
15.55
16.27
18.42
20.00
25.66
16.27
13.07
56
19.22
EV/EBITx
34.38
35.17
38.10
43.55
43.61
45.43
52.15
58.62
55.81
53.41
15.48
53.41
44.52
86
10.01
FCF yield (avg)%
1.74
0.40
0.40
3.33
6.18
5.90
7.53
5.51
6.86
8.86
19.95
6.86
5.70
66
7.91
FCF margin%
0.40
0.40
3.23
1.46
0.52
0.40
1.69
3.07
3.42
4.83
2.02
3.07
1.57
37
1.273
FCF / Net incomex
0.097
0.091
0.096
0.087
0.078
0.073
0.074
0.072
0.080
0.074
0.879
0.074
0.079
72
10.03
ROIC%
17.52
17.73
19.89
21.31
19.00
18.48
18.68
18.60
18.78
19.94
12.26
18.68
18.73
90
24.21
Return on equity%
24.43
23.31
20.88
19.80
21.30
20.03
18.76
20.08
19.32
20.07
14.66
20.03
20.07
25
27.89
Return on assets%
10.63
10.65
12.28
14.01
15.53
17.95
17.17
18.98
20.68
19.19
13.40
18.98
16.35
39
5.66
EPSNT$
6.15
6.29
6.86
7.62
8.34
9.43
9.23
8.81
8.97
10.28
6.03
4.27%
4.70%
—
19.97
EPS growth%
19.26
19.83
17.49
20.17
21.33
23.25
24.69
21.78
20.13
19.84
17.02
21.78
20.15
83
13.76
Bookvalue per shNT$
25.43
25.90
26.89
24.83
26.82
24.32
22.43
24.04
24.98
23.14
13.37
(2.91%)
(1.62%)
—
17.77
FCF per shareNT$
17.33
17.94
17.94
16.83
18.10
18.46
19.46
17.54
15.89
17.13
3.32
(1.09%)
(0.53%)
—
9.96
Dividend per shNT$
8.36
9.05
10.05
8.81
8.15
9.00
8.54
8.19
7.55
7.59
22.64
(1.40%)
(1.32%)
—
26.46
Div yield (avg)%
24.71
25.93
24.97
24.64
24.60
26.83
27.13
26.71
24.46
25.33
26.60
26.71
25.15
43
9.84
Payout ratio%
8.28
7.61
6.06
8.01
6.27
7.36
4.37
6.28
6.11
6.30
18.15
6.28
6.29
45
38.47
Shares (diluted)M
37.24
39.86
38.80
41.16
45.07
49.19
45.00
44.84
45.74
49.13
39.40
1.74%
2.58%
23
10.17
Buyback yield%
0.40
0.40
2.17
0.40
0.40
0.40
0.69
0.77
0.40
0.40
22.18
0.40
0.40
16
0.848
D/E ratiox
0.636
0.610
0.692
0.676
0.710
0.744
0.734
0.823
0.872
0.944
1.332
0.823
0.722
40
1.022
Enterprise valueNT$B
3.333
3.496
3.809
3.927
3.961
4.358
4.095
4.407
4.911
4.807
1.115
3.95%
4.30%
26
0.873
LT debtNT$B
0.744
0.785
0.810
0.808
0.920
0.960
1.042
0.957
0.941
0.966
1.028
0.96%
2.51%
94
Cost of revenue
0.10%
0.97×
Operating expenses
0.38%
1.00×
Goodwill & intangibles
17.52%
Cash and investments
16.53%
Spread over hurdle
15.23%