2.787
RevenueNT$B
12.83
13.09
13.38
13.89
14.28
14.81
15.08
15.78
16.31
16.35
2.876
2.75%
2.59%
16
13.48
Revenue growth%
6.24
7.73
8.06
6.12
5.06
6.61
9.00
6.28
4.11
2.15
26.00
6.28
6.26
13
28.17
Gross margin%
7.72
5.50
4.59
7.09
8.95
10.56
10.00
8.70
11.48
12.10
24.23
10.56
8.82
85
9.76
Operating margin%
24.89
22.47
20.84
22.34
22.84
20.37
21.40
20.22
20.38
20.30
21.86
20.37
21.12
45
17.97
Net margin%
32.33
30.50
31.69
33.72
32.27
32.75
30.47
28.79
29.45
27.54
11.20
29.45
31.10
25
29.95
P/E ratio (avg)x
21.08
21.57
19.38
16.93
14.75
13.98
13.28
13.62
14.12
13.92
29.44
13.92
14.44
23
18.71
EV/EBITx
23.09
23.54
21.12
19.70
21.38
22.68
22.59
23.53
22.61
21.45
25.60
22.61
22.60
10
28.14
FCF yield (avg)%
9.68
11.73
13.31
14.72
16.07
18.05
16.77
18.28
20.46
21.72
11.64
18.28
16.42
29
10.34
FCF margin%
25.56
23.30
24.00
26.50
28.15
27.54
26.97
26.13
27.31
25.52
15.68
26.97
26.32
25
1.038
FCF / Net incomex
0.871
0.932
0.936
0.952
0.936
0.890
0.924
0.926
0.974
0.909
1.290
0.924
0.929
86
18.06
ROIC%
29.65
29.06
27.77
27.26
29.01
27.78
27.40
30.18
31.24
28.99
2.15
28.99
29.00
86
22.63
Return on equity%
30.91
32.60
34.02
35.39
32.41
33.21
31.50
32.33
30.57
28.94
28.86
31.50
32.37
36
7.37
Return on assets%
14.51
14.30
12.13
9.32
6.98
5.43
8.24
8.76
6.74
9.66
8.59
8.24
9.04
19
4.02
EPSNT$
4.72
5.31
5.63
5.64
5.72
5.61
6.44
6.00
6.03
6.43
4.39
2.37%
4.26%
—
20.34
EPS growth%
28.95
28.32
28.96
26.50
29.23
27.93
25.45
22.48
20.64
22.02
10.29
22.48
27.21
11
2.82
Bookvalue per shNT$
4.40
4.43
4.66
4.85
5.31
5.23
4.73
5.02
4.70
4.35
5.20
(3.90%)
0.20%
—
5.32
FCF per shareNT$
2.29
2.46
2.21
2.19
2.17
2.21
1.97
1.86
1.62
1.50
6.41
(7.10%)
(4.13%)
—
2.20
Dividend per shNT$
5.80
5.67
6.39
6.30
6.22
6.97
7.37
7.53
8.29
8.65
1.93
6.83%
4.97%
—
5.61
Div yield (avg)%
30.54
31.63
32.76
30.68
31.47
34.18
35.41
34.79
34.15
36.38
7.89
34.79
33.46
48
10.91
Payout ratio%
26.83
28.81
30.47
30.02
29.22
28.91
31.77
31.21
32.20
31.56
26.80
31.56
30.25
60
1.437
Shares (diluted)B
1.558
1.510
1.534
1.712
1.637
1.635
1.752
1.623
1.494
1.436
1.421
(2.59%)
(1.32%)
74
25.29
Buyback yield%
0.40
2.96
1.83
3.87
6.11
4.36
5.78
8.46
9.99
11.55
29.48
8.46
5.07
75
0.994
D/E ratiox
2.580
2.646
3.201
3.901
3.892
4.070
4.760
5.117
5.812
6.855
1.155
5.117
3.986
32
8.095
Enterprise valueNT$B
7.787
7.731
7.024
6.868
7.513
6.751
6.408
6.472
6.438
6.023
9.880
(4.32%)
(3.81%)
24
13.76
LT debtNT$B
6.851
7.461
7.644
8.826
9.019
9.302
11.19
11.59
11.46
12.52
8.684
6.78%
6.61%
80
Cost of revenue
2.25%
0.97×
Operating expenses
2.94%
1.03×
Goodwill & intangibles
18.11%
Return on capital
111.32%
Spread over hurdle
104.65%