0.724
RevenueNT$B
0.705
0.748
0.793
0.850
0.886
0.941
0.988
1.056
1.139
1.181
0.744
5.92%
5.91%
70
20.64
Revenue growth%
5.64
5.71
7.88
8.10
6.92
6.72
5.45
8.28
8.41
8.23
4.03
8.23
7.40
16
17.49
Gross margin%
12.72
11.94
13.90
15.40
17.62
19.74
21.00
21.01
21.25
18.63
28.66
21.00
18.13
8
13.15
Operating margin%
12.08
13.51
11.62
12.58
10.18
9.48
11.08
13.11
12.97
12.43
2.44
12.43
12.25
88
17.26
Net margin%
29.79
31.31
31.51
30.13
32.78
35.40
34.03
35.54
36.27
38.41
26.88
35.54
33.41
19
21.83
P/E ratio (avg)x
37.39
43.55
44.77
50.03
54.04
52.18
48.96
49.95
55.27
62.28
17.70
52.18
49.99
61
17.58
EV/EBITx
8.406
7.686
8.249
8.289
8.789
9.271
8.679
7.743
8.468
8.479
35.18
8.479
8.437
34
10.76
FCF yield (avg)%
13.92
12.72
12.45
10.08
12.80
10.81
12.44
14.01
16.21
18.44
11.45
14.01
12.76
53
25.90
FCF margin%
11.42
11.44
13.46
16.20
13.30
15.86
13.65
14.51
12.34
12.99
20.23
13.65
13.38
58
0.427
FCF / Net incomex
0.797
0.777
0.754
0.740
0.675
0.666
0.642
0.631
0.630
0.575
0.694
0.631
0.670
48
26.98
ROIC%
20.49
22.39
22.54
20.70
22.78
23.01
24.27
25.02
24.93
24.50
20.36
24.50
22.90
84
27.44
Return on equity%
14.70
12.13
13.00
11.68
10.18
9.70
7.24
9.50
8.34
8.38
21.53
8.38
9.94
18
29.35
Return on assets%
3.29
4.64
1.83
4.45
5.13
2.76
0.86
2.25
0.64
2.50
6.78
2.25
2.63
15
0.87
EPSNT$
4.19
4.48
4.47
4.85
4.85
5.48
6.07
7.01
6.88
6.92
0.91
7.35%
5.31%
—
6.64
EPS growth%
13.74
15.26
16.70
18.14
15.15
17.97
20.81
17.93
20.84
18.41
25.43
18.41
17.95
89
1.59
Bookvalue per shNT$
0.98
1.06
1.10
1.21
1.15
1.28
1.31
1.31
1.44
1.40
2.10
3.85%
4.30%
—
2.43
FCF per shareNT$
2.08
2.16
2.46
2.64
2.61
2.63
2.48
2.60
2.64
2.91
1.04
2.14%
4.11%
—
0.91
Dividend per shNT$
2.97
3.26
2.97
2.92
3.08
3.21
3.52
3.86
3.54
3.73
1.36
3.92%
2.40%
—
22.86
Div yield (avg)%
21.96
20.64
20.30
19.35
21.26
20.01
17.05
16.62
15.50
12.69
3.41
16.62
19.68
50
24.55
Payout ratio%
20.91
19.76
17.23
17.81
18.81
19.50
16.55
16.23
14.35
13.03
5.50
16.23
17.52
70
131.8
Shares (diluted)M
210.7
247.1
249.7
255.9
303.4
353.4
402.8
459.4
524.8
597.6
135.1
14.52%
11.99%
90
4.11
Buyback yield%
11.66
8.68
11.01
10.35
12.28
10.68
8.83
8.53
7.83
8.64
6.86
8.64
9.59
56
0.138
D/E ratiox
0.234
0.235
0.255
0.250
0.261
0.243
0.251
0.256
0.275
0.269
1.602
0.256
0.253
9
687.6
Enterprise valueNT$M
518.2
478.0
526.3
467.3
496.3
522.4
526.7
559.3
555.0
490.0
569.8
(0.26%)
(0.15%)
41
0.796
LT debtNT$B
0.629
0.664
0.695
0.746
0.881
1.062
1.240
1.264
1.272
1.350
0.440
8.93%
8.23%
93
Cost of revenue
6.31%
1.04×
Operating expenses
5.57%
0.97×
Property and equipment
17.64%
Spread over hurdle
11.58%