0.473
RevenueNT$B
1.275
1.288
1.302
1.353
1.379
1.374
1.370
1.394
1.441
1.446
0.501
0.94%
1.64%
34
7.51
Revenue growth%
22.11
21.66
19.17
21.01
20.53
18.61
19.71
21.70
21.62
24.23
18.05
21.62
21.31
64
23.16
Gross margin%
9.52
8.62
8.65
8.65
6.87
7.95
7.81
9.90
11.89
13.00
5.13
9.90
8.65
83
10.81
Operating margin%
26.68
25.72
23.70
23.86
21.29
19.67
22.60
20.52
20.99
18.83
12.04
20.52
21.94
33
14.95
Net margin%
15.46
14.51
12.70
10.27
10.46
9.62
9.07
7.40
8.46
7.02
10.30
8.46
9.94
84
18.98
P/E ratio (avg)x
31.66
36.30
38.83
37.48
42.03
46.80
48.43
56.26
56.43
54.77
34.13
54.77
44.41
95
26.01
EV/EBITx
8.218
9.229
9.071
9.086
9.877
9.375
10.44
9.412
10.62
10.81
26.74
10.44
9.394
71
13.33
FCF yield (avg)%
6.29
6.70
4.56
3.82
4.79
2.56
3.79
2.19
1.60
1.57
21.08
2.19
3.81
78
22.87
FCF margin%
21.36
20.47
22.20
22.70
20.10
19.67
22.08
21.45
19.07
16.28
5.28
19.67
20.91
75
1.711
FCF / Net incomex
1.281
1.210
1.159
1.128
1.206
1.282
1.343
1.286
1.194
1.049
0.434
1.282
1.208
48
3.59
ROIC%
23.60
22.71
20.92
19.35
19.13
18.96
17.60
17.58
20.38
21.64
7.36
18.96
19.86
34
5.07
Return on equity%
9.01
6.53
7.27
4.86
3.00
1.40
0.40
1.69
4.25
3.01
4.86
1.69
3.63
77
16.35
Return on assets%
19.71
21.10
18.85
17.91
19.99
17.24
14.37
12.56
11.43
9.01
8.57
12.56
17.58
57
4.56
EPSNT$
3.15
3.58
4.04
3.98
4.49
5.19
5.94
6.25
6.85
7.63
4.79
11.18%
9.08%
—
26.45
EPS growth%
19.32
21.25
19.89
19.68
16.97
16.17
17.55
19.46
19.70
20.71
12.20
19.46
19.57
79
3.81
Bookvalue per shNT$
2.61
2.93
3.28
3.24
2.94
2.67
2.68
2.88
2.68
2.42
2.89
(3.79%)
0.12%
—
2.61
FCF per shareNT$
3.99
3.95
4.17
3.87
3.66
3.74
3.97
4.51
4.20
4.12
4.63
2.43%
0.84%
—
3.76
Dividend per shNT$
2.78
2.46
2.18
2.33
2.28
1.98
1.80
1.96
1.74
1.87
3.74
(3.87%)
(4.01%)
—
17.74
Div yield (avg)%
11.06
9.25
7.09
6.24
8.52
5.87
4.32
7.12
9.20
8.06
22.67
7.12
7.59
74
24.90
Payout ratio%
8.72
5.81
5.51
6.43
5.08
8.00
9.59
9.26
8.45
6.61
18.98
8.45
7.30
64
127.5
Shares (diluted)M
116.6
117.2
125.4
132.2
124.1
115.1
123.2
125.5
131.7
119.3
128.1
(0.78%)
(0.18%)
79
6.15
Buyback yield%
19.98
19.51
19.92
20.10
17.97
20.14
22.39
20.10
22.59
24.18
11.23
22.39
20.10
18
1.168
D/E ratiox
2.061
2.189
1.978
2.086
2.066
2.087
1.895
1.804
1.983
1.842
1.251
1.895
2.022
64
258.7
Enterprise valueNT$M
229.7
236.5
208.3
199.0
210.5
215.2
218.0
188.0
180.7
154.9
853.1
(5.95%)
(4.13%)
92
140.1
LT debtNT$M
287.4
269.8
294.2
277.9
284.2
286.8
312.0
295.1
295.5
303.3
954.0
1.31%
(0.30%)
13
Cost of revenue
1.60%
1.00×
Operating expenses
1.59%
1.00×
Spread over hurdle
11.52%