4.133
RevenueNT$B
53.19
54.93
58.64
61.57
63.96
66.29
70.77
73.74
77.96
80.66
4.484
4.75%
5.01%
54
16.41
Revenue growth%
28.32
27.89
29.64
28.76
31.26
28.47
25.57
25.43
25.93
25.77
15.18
25.77
28.11
43
8.11
Gross margin%
22.02
22.08
19.81
21.03
23.79
24.44
23.96
23.57
23.18
22.88
14.02
23.57
23.03
52
4.20
Operating margin%
18.93
20.06
20.80
18.41
18.43
17.31
14.79
16.71
18.22
18.37
13.81
17.31
18.39
46
10.10
Net margin%
31.18
28.75
26.32
27.01
28.28
29.32
29.72
31.07
31.43
33.63
21.44
31.07
29.52
41
20.25
P/E ratio (avg)x
42.19
41.92
41.31
44.37
46.74
52.32
60.09
61.15
68.93
74.34
31.00
61.15
49.53
74
16.84
EV/EBITx
33.60
32.92
34.08
33.67
36.61
39.00
38.95
39.94
40.38
39.65
36.40
39.65
37.78
36
22.65
FCF yield (avg)%
2.52
4.25
2.22
1.61
0.40
0.40
0.40
0.40
2.31
2.33
22.97
0.40
1.91
18
25.51
FCF margin%
14.49
13.97
14.66
15.44
15.99
14.62
13.40
10.76
10.59
8.18
16.86
10.76
14.23
82
0.678
FCF / Net incomex
2.358
2.624
2.836
3.091
3.482
4.130
4.123
4.052
4.033
3.961
0.235
4.052
3.722
52
7.43
ROIC%
16.99
15.58
17.90
16.76
16.45
17.76
20.51
20.53
18.78
20.50
24.16
20.50
17.83
48
14.72
Return on equity%
23.41
24.22
24.34
23.92
22.26
19.67
18.20
16.60
14.89
17.44
28.58
17.44
20.96
56
20.21
Return on assets%
23.98
21.30
20.47
22.27
19.85
21.64
19.71
20.80
20.87
19.21
15.90
20.80
20.84
81
39.95
EPSNT$
64.10
64.36
66.71
75.17
84.00
86.06
91.56
90.86
86.52
96.92
43.05
2.90%
5.53%
—
18.95
EPS growth%
6.95
4.40
1.41
2.00
4.43
2.35
1.82
1.25
1.90
3.03
19.68
1.90
2.18
47
39.88
Bookvalue per shNT$
14.87
13.70
13.45
14.95
14.17
14.80
13.38
12.08
13.01
13.67
20.06
(0.72%)
(1.43%)
—
11.06
FCF per shareNT$
26.29
30.60
36.25
36.58
41.85
46.67
50.38
56.07
59.12
64.72
18.14
9.11%
11.10%
—
29.68
Dividend per shNT$
24.08
22.07
22.49
22.04
22.26
24.53
21.97
20.73
18.73
20.10
48.30
(2.02%)
(1.35%)
—
22.62
Div yield (avg)%
2.24
0.87
0.40
1.06
0.40
0.40
0.40
0.75
2.36
4.04
23.96
0.75
0.81
11
17.76
Payout ratio%
8.47
10.09
8.40
11.14
12.32
12.05
12.89
14.46
11.56
9.27
16.62
12.05
11.35
55
1.258
Shares (diluted)B
1.289
1.330
1.465
1.424
1.514
1.516
1.429
1.613
1.558
1.614
1.288
1.30%
1.93%
39
14.50
Buyback yield%
23.99
24.91
25.81
24.50
22.61
23.82
23.84
22.62
24.39
27.17
4.21
23.84
24.19
25
1.371
D/E ratiox
1.067
1.150
1.191
1.352
1.568
1.701
1.769
2.024
2.033
2.313
1.045
2.024
1.635
91
59.49
Enterprise valueNT$B
80.00
79.74
83.79
86.68
97.94
114.4
114.6
117.9
117.8
119.7
53.89
4.10%
5.88%
12
44.16
LT debtNT$B
61.16
72.48
69.77
67.00
68.00
78.28
79.77
94.04
110.5
110.7
22.69
10.23%
6.68%
41
Cost of revenue
4.79%
0.98×
Operating expenses
5.24%
1.02×
Property and equipment
19.05%
Cash and investments
15.51%
Spread over hurdle
16.46%