2.519
RevenueNT$B
11.45
11.89
12.34
12.62
12.95
13.45
13.93
14.24
14.29
14.81
2.810
2.72%
2.69%
49
11.45
Revenue growth%
28.27
25.83
22.84
24.79
27.04
28.38
28.54
26.43
24.65
24.23
7.83
26.43
26.13
90
27.21
Gross margin%
10.74
13.31
13.30
13.69
11.63
13.43
16.39
18.07
21.04
22.54
22.94
18.07
13.56
14
4.27
Operating margin%
10.43
12.20
12.21
13.47
12.65
12.75
15.39
13.13
14.42
15.99
7.61
14.42
12.94
13
21.12
Net margin%
25.95
28.84
26.26
24.59
26.28
26.83
24.30
24.46
25.59
27.04
21.79
25.59
26.10
40
34.02
P/E ratio (avg)x
39.99
43.47
42.09
42.73
39.92
43.20
45.00
41.42
47.38
47.90
30.49
45.00
42.97
64
13.51
EV/EBITx
9.656
9.912
10.42
9.826
10.21
9.784
9.537
9.356
8.779
9.372
14.76
9.372
9.720
13
20.85
FCF yield (avg)%
19.26
19.04
21.10
20.48
18.00
16.37
16.19
18.38
19.87
22.39
16.29
18.38
19.15
31
6.27
FCF margin%
12.66
13.73
16.34
13.38
16.11
18.94
19.93
18.75
21.05
19.18
14.94
19.18
17.55
89
1.436
FCF / Net incomex
1.433
1.464
1.448
1.311
1.393
1.347
1.372
1.363
1.425
1.282
1.709
1.363
1.383
78
7.73
ROIC%
2.02
1.23
0.70
0.40
1.28
0.40
1.07
1.22
3.79
0.98
12.15
1.07
1.14
95
18.18
Return on equity%
13.62
14.59
13.27
12.96
11.68
12.54
14.92
14.48
12.02
11.68
24.10
12.54
13.12
18
8.06
Return on assets%
17.48
17.88
17.15
15.44
13.60
13.04
12.95
11.14
10.97
10.46
27.55
11.14
13.32
37
4.11
EPSNT$
2.28
2.47
2.41
2.16
2.12
2.19
2.12
2.21
2.07
1.80
4.23
(3.24%)
(1.73%)
—
21.19
EPS growth%
3.75
3.43
0.65
1.32
3.34
4.85
5.75
5.44
4.41
3.40
25.96
4.85
3.59
32
3.28
Bookvalue per shNT$
1.85
2.20
2.64
2.81
3.19
3.65
3.68
4.23
4.04
4.51
2.74
7.21%
10.52%
—
1.77
FCF per shareNT$
2.20
2.28
2.04
2.23
2.28
2.06
2.03
2.11
1.98
2.08
3.27
(1.78%)
(1.35%)
—
2.35
Dividend per shNT$
5.23
4.92
5.21
4.84
4.33
4.52
4.25
4.68
5.03
5.01
3.51
2.98%
0.79%
—
21.58
Div yield (avg)%
8.60
7.04
6.02
3.90
4.15
5.62
7.73
5.13
7.97
10.73
29.30
7.73
6.53
71
9.14
Payout ratio%
17.54
16.52
15.04
13.88
12.79
12.98
12.24
14.75
16.09
16.14
29.95
14.75
14.89
71
2.171
Shares (diluted)B
1.990
2.093
1.887
1.674
1.807
1.880
1.814
1.807
1.697
1.697
2.143
(1.24%)
(0.75%)
86
18.13
Buyback yield%
11.98
9.85
11.30
12.79
11.04
9.76
7.97
8.97
7.82
8.41
29.65
8.41
9.80
26
0.869
D/E ratiox
2.190
2.273
2.382
2.372
2.597
2.996
3.083
3.107
3.346
3.633
0.296
3.107
2.796
66
9.512
Enterprise valueNT$B
5.345
5.799
5.361
4.549
4.841
4.390
4.222
3.801
3.789
3.748
5.550
(4.99%)
(3.79%)
17
12.69
LT debtNT$B
10.44
10.73
9.531
9.480
10.36
11.42
11.39
10.80
10.96
11.34
8.628
1.82%
0.99%
67
Cost of revenue
2.60%
0.99×
Operating expenses
2.66%
1.00×
Goodwill & intangibles
17.28%
Spread over hurdle
34.57%