0.678
RevenueNT$B
1.799
1.799
1.836
1.858
1.895
1.883
1.913
1.925
1.921
1.887
0.698
(0.08%)
0.30%
82
18.54
Revenue growth%
12.16
10.24
13.21
15.82
18.54
17.02
19.33
17.84
16.46
16.78
5.68
17.02
16.62
82
6.03
Gross margin%
1.31
2.16
4.58
6.05
3.92
4.53
6.74
4.94
4.97
6.09
28.48
4.97
4.76
20
11.63
Operating margin%
13.42
13.51
11.25
13.69
12.97
13.57
10.80
9.08
6.91
4.39
4.01
9.08
12.11
26
4.01
Net margin%
22.16
23.84
23.15
25.90
24.67
27.41
29.49
26.76
25.12
25.24
24.77
26.76
25.18
55
22.21
P/E ratio (avg)x
12.99
13.08
12.28
11.39
10.50
10.63
11.99
13.21
11.96
13.18
26.77
11.99
12.14
53
12.37
EV/EBITx
32.34
31.96
31.91
35.50
38.99
40.50
47.11
56.77
58.67
70.29
22.80
56.77
39.75
63
26.48
FCF yield (avg)%
28.42
26.66
24.56
25.23
24.56
25.12
27.80
27.30
27.37
25.59
23.74
27.30
26.13
88
11.17
FCF margin%
24.73
27.50
29.23
30.86
32.03
31.87
33.06
32.22
30.80
29.29
7.95
31.87
30.83
51
1.261
FCF / Net incomex
0.367
0.378
0.422
0.444
0.505
0.588
0.572
0.611
0.699
0.686
1.579
0.611
0.538
64
3.52
ROIC%
27.59
29.00
26.18
29.18
30.77
30.41
32.42
33.34
32.01
29.07
20.94
32.01
29.79
6
12.83
Return on equity%
0.93
0.40
1.21
0.40
0.40
2.52
1.50
0.40
0.40
1.70
28.89
1.50
0.66
32
14.40
Return on assets%
10.20
10.53
11.56
14.41
16.91
18.77
21.17
20.34
17.54
17.19
2.67
18.77
17.05
73
12.35
EPSNT$
7.37
8.15
8.64
8.63
9.71
9.03
8.39
8.27
7.87
7.32
12.85
(5.49%)
(0.48%)
—
9.62
EPS growth%
15.01
12.10
11.60
14.33
13.36
11.34
11.35
10.36
11.21
11.71
23.98
11.34
11.65
89
5.78
Bookvalue per shNT$
20.80
24.08
26.58
26.85
29.45
31.43
37.55
45.40
53.91
64.89
13.78
17.12%
13.25%
—
11.37
FCF per shareNT$
5.91
5.89
5.68
5.27
5.40
5.31
4.89
4.79
4.30
4.06
4.24
(5.53%)
(3.34%)
—
12.34
Dividend per shNT$
9.00
9.81
10.13
10.10
10.76
10.79
10.58
10.52
10.25
11.21
2.48
0.81%
2.88%
—
8.38
Div yield (avg)%
25.01
27.25
26.31
28.77
27.83
29.40
27.45
30.18
27.36
29.13
8.55
29.13
27.64
19
12.82
Payout ratio%
0.40
3.16
4.16
5.36
6.21
4.69
5.32
8.32
9.08
11.18
20.45
8.32
5.34
63
59.30
Shares (diluted)M
74.98
73.42
77.87
83.83
90.28
98.16
95.97
112.2
108.5
127.6
60.02
7.16%
7.06%
49
29.70
Buyback yield%
23.21
21.19
19.95
20.66
23.62
24.55
25.84
26.59
26.07
23.42
8.72
25.84
23.52
20
0.758
D/E ratiox
0.181
0.163
0.153
0.156
0.142
0.150
0.159
0.164
0.177
0.184
0.900
0.164
0.161
22
0.138
Enterprise valueNT$B
2.973
3.090
3.284
3.204
3.259
2.970
2.723
2.526
2.670
2.903
0.700
(2.29%)
0.51%
62
1,584
LT debtNT$M
643.5
557.1
480.4
524.2
563.2
588.1
596.1
582.1
611.3
547.3
929.6
(0.57%)
(2.64%)
68
Cost of revenue
0.55%
1.03×
Operating expenses
(0.59%)
0.91×
Goodwill & intangibles
19.48%
Spread over hurdle
(2.92%)