38.06
RevenueNT$B
27.36
29.41
30.70
31.61
34.03
36.72
37.98
39.16
40.32
42.25
42.39
4.42%
5.18%
13
6.48
Revenue growth%
10.43
12.84
12.38
14.45
13.92
11.32
10.42
12.01
9.18
10.05
5.49
10.42
11.67
32
23.24
Gross margin%
24.34
22.12
22.39
20.70
20.50
21.11
18.97
15.97
15.45
13.00
13.32
15.97
20.60
31
28.04
Operating margin%
0.40
1.35
0.40
0.40
2.95
1.80
3.85
1.92
3.65
1.12
22.43
1.92
1.57
43
16.66
Net margin%
6.00
4.86
4.55
6.60
4.78
4.09
7.03
5.81
6.46
7.22
20.41
6.46
5.91
12
11.56
P/E ratio (avg)x
27.81
31.67
36.40
39.70
46.90
49.89
51.51
49.82
55.29
63.94
21.14
51.51
48.36
68
16.07
EV/EBITx
42.08
39.98
37.95
40.63
41.35
46.45
52.77
48.65
47.59
53.96
21.33
48.65
44.27
76
25.83
FCF yield (avg)%
7.90
10.09
9.59
11.13
9.04
10.42
13.27
12.08
14.76
17.70
12.18
13.27
10.77
19
5.62
FCF margin%
9.21
9.13
11.97
12.90
10.86
12.14
13.19
15.27
13.77
13.78
8.93
13.77
12.52
85
1.293
FCF / Net incomex
1.855
2.036
2.127
2.396
2.784
2.778
3.318
3.510
3.539
4.061
0.825
3.510
2.781
82
11.36
ROIC%
5.12
6.94
4.66
6.93
8.96
7.02
4.13
4.61
3.59
1.89
6.60
4.13
4.89
69
11.35
Return on equity%
0.40
3.34
4.76
3.53
1.70
4.08
5.90
3.82
4.92
2.91
9.66
4.08
3.68
22
8.94
Return on assets%
24.52
26.69
29.45
28.39
30.79
33.39
34.64
34.36
32.03
32.64
15.08
33.39
31.41
7
5.01
EPSNT$
2.57
2.80
3.15
3.59
3.68
4.36
4.49
5.44
6.59
6.46
5.47
11.89%
11.69%
—
17.58
EPS growth%
25.42
26.17
24.12
24.22
25.83
25.63
24.38
22.43
24.14
21.40
10.86
24.14
24.30
42
5.48
Bookvalue per shNT$
2.99
3.40
3.53
3.49
3.75
4.40
5.03
5.03
6.01
6.94
1.47
13.07%
8.48%
—
4.52
FCF per shareNT$
2.05
1.78
1.62
1.48
1.34
1.38
1.42
1.40
1.22
1.28
3.97
(0.87%)
(5.15%)
—
4.84
Dividend per shNT$
3.54
3.97
4.34
4.44
4.35
4.65
4.87
5.57
5.62
5.62
3.98
5.25%
5.66%
—
24.09
Div yield (avg)%
12.27
9.89
7.24
10.19
11.99
14.85
16.02
16.44
14.01
12.64
17.57
14.85
12.46
76
10.08
Payout ratio%
23.30
21.13
19.62
19.88
17.45
14.59
13.26
11.74
9.14
7.15
25.27
11.74
16.02
36
7.723
Shares (diluted)B
6.468
6.531
6.252
5.461
5.764
5.238
5.110
4.579
4.377
3.790
7.321
(8.04%)
(5.20%)
33
27.43
Buyback yield%
17.83
15.24
14.59
15.43
14.74
14.77
12.02
12.18
14.26
12.96
9.69
12.96
14.67
27
0.101
D/E ratiox
3.058
3.596
4.175
4.183
4.335
5.229
5.283
6.135
6.338
6.346
1.680
6.135
4.782
5
28.10
Enterprise valueNT$B
4.528
4.659
4.404
4.551
4.412
4.517
4.222
3.789
3.522
3.221
35.27
(6.10%)
(2.65%)
56
26.35
LT debtNT$B
28.65
30.74
32.79
32.67
29.53
30.29
30.10
28.03
25.90
26.62
13.80
(2.05%)
(2.06%)
25
Cost of revenue
5.18%
1.00×
Operating expenses
5.21%
1.00×
Goodwill & intangibles
17.98%
Spread over hurdle
52.03%