33.28
RevenueNT$B
16.20
17.77
19.56
21.15
23.34
25.29
27.85
29.94
32.58
34.50
36.14
8.13%
8.87%
21
26.97
Revenue growth%
29.18
28.82
30.18
27.74
26.95
25.95
26.95
28.51
26.17
26.10
20.31
26.17
27.35
58
10.03
Gross margin%
17.23
18.28
19.55
19.96
22.35
25.32
24.05
23.52
22.29
21.48
2.23
23.52
21.88
71
9.13
Operating margin%
0.40
0.40
0.47
2.48
3.60
3.40
0.58
0.77
0.40
0.40
14.40
0.58
0.53
41
5.95
Net margin%
19.93
22.05
23.87
24.03
23.41
25.08
23.84
24.01
25.89
25.08
26.94
25.08
23.94
32
24.64
P/E ratio (avg)x
41.38
46.53
52.01
53.16
59.21
58.34
57.27
64.98
64.62
75.05
29.34
64.62
57.81
74
19.36
EV/EBITx
30.08
32.76
33.44
34.56
37.25
41.13
44.94
47.94
46.94
46.76
14.96
46.76
39.19
57
24.83
FCF yield (avg)%
29.22
26.58
28.96
26.60
24.22
22.49
24.22
24.60
22.54
25.09
25.71
24.22
24.84
78
5.87
FCF margin%
9.41
8.67
10.49
12.74
13.44
15.47
13.33
12.42
9.84
7.72
3.99
12.42
11.46
73
1.362
FCF / Net incomex
2.138
2.089
2.132
2.281
2.475
2.747
3.005
3.035
3.112
3.580
1.479
3.035
2.611
71
15.15
ROIC%
15.25
15.79
18.72
19.62
17.56
19.76
18.92
19.03
19.73
19.68
26.88
19.68
18.97
71
28.20
Return on equity%
2.92
3.82
4.66
6.07
6.42
7.47
5.44
5.53
6.89
3.91
2.07
5.53
5.48
54
8.71
Return on assets%
8.55
8.08
5.15
4.42
5.92
7.09
7.81
9.07
7.91
7.75
16.52
7.81
7.78
84
6.14
EPSNT$
8.73
10.00
11.72
13.34
13.54
15.87
17.88
20.75
21.13
22.78
6.67
10.96%
11.00%
—
6.12
EPS growth%
12.72
10.58
12.08
12.38
14.61
17.18
16.41
14.48
16.90
16.37
27.23
16.41
14.55
40
7.46
Bookvalue per shNT$
6.04
6.08
5.67
5.88
5.72
6.06
6.04
6.47
6.84
6.53
3.17
2.71%
1.03%
—
3.87
FCF per shareNT$
6.08
6.35
7.21
8.05
9.19
10.94
10.64
10.92
12.73
14.73
2.46
9.90%
8.90%
—
6.95
Dividend per shNT$
3.31
3.11
2.94
3.04
3.26
3.00
3.35
3.11
3.09
3.10
8.40
(1.01%)
0.27%
—
28.45
Div yield (avg)%
9.14
6.79
9.78
9.00
10.52
9.97
8.88
7.20
5.39
8.29
11.52
8.29
8.94
69
2.85
Payout ratio%
8.53
9.31
11.09
9.98
11.49
13.12
15.54
13.59
13.48
13.22
7.04
13.48
12.30
74
2.933
Shares (diluted)B
3.947
3.632
3.801
3.562
3.434
3.178
3.017
3.311
3.781
4.298
2.971
4.59%
1.37%
80
23.03
Buyback yield%
33.29
34.40
34.73
36.98
39.81
41.84
41.97
39.68
40.41
40.31
25.65
40.41
39.74
26
1.261
D/E ratiox
1.223
1.333
1.449
1.404
1.377
1.385
1.414
1.386
1.432
1.545
1.517
1.414
1.395
82
7.064
Enterprise valueNT$B
25.75
23.01
22.66
20.01
18.02
15.95
17.43
17.37
18.33
17.22
12.81
(0.90%)
(4.25%)
26
22.85
LT debtNT$B
51.33
54.83
63.54
67.27
67.09
65.45
76.37
88.34
96.27
93.15
13.49
6.78%
6.20%
54
Cost of revenue
8.87%
1.00×
Operating expenses
8.51%
0.97×
Spread over hurdle
20.08%