0.522
RevenueNT$B
0.721
0.757
0.816
0.868
0.945
1.026
1.112
1.178
1.262
1.381
0.554
7.89%
7.58%
48
3.37
Revenue growth%
25.44
24.35
25.91
26.99
24.48
22.27
20.55
20.65
18.00
17.28
20.07
20.55
23.31
76
26.14
Gross margin%
10.39
7.52
9.19
11.81
9.88
12.07
11.66
12.18
10.10
10.83
17.76
11.66
10.61
36
10.48
Operating margin%
17.40
15.79
15.87
17.93
19.98
19.54
19.17
17.92
16.64
19.23
4.27
19.17
17.93
5
28.19
Net margin%
35.56
38.54
36.74
35.55
36.93
34.24
36.14
34.39
35.29
36.20
16.54
35.29
35.85
63
32.83
P/E ratio (avg)x
7.497
7.995
7.603
6.726
7.391
6.711
6.548
6.619
6.547
6.355
10.10
6.548
6.718
62
15.35
EV/EBITx
50.26
49.12
56.55
59.33
61.26
67.03
68.63
74.13
80.26
76.35
10.79
74.13
64.15
36
8.17
FCF yield (avg)%
9.31
9.08
7.25
5.15
4.23
4.16
1.57
3.61
3.79
3.21
28.52
3.61
4.19
60
8.84
FCF margin%
11.18
10.32
10.02
10.60
13.44
16.02
18.32
17.26
16.85
16.99
25.70
16.99
14.73
62
0.861
FCF / Net incomex
0.688
0.710
0.764
0.787
0.832
0.868
0.914
0.847
0.771
0.761
0.375
0.847
0.779
6
13.17
ROIC%
11.96
13.82
15.38
15.84
16.76
18.74
19.39
21.40
18.42
18.55
12.50
18.74
17.59
56
12.56
Return on equity%
26.97
27.84
26.55
24.77
24.83
22.29
20.85
20.04
17.89
15.17
17.69
20.04
23.53
74
11.23
Return on assets%
31.73
31.21
33.60
36.55
35.49
38.21
36.19
35.85
36.29
35.48
7.75
36.19
35.67
46
0.90
EPSNT$
3.55
3.66
3.68
3.88
3.56
3.35
3.21
3.07
2.91
2.92
0.97
(3.91%)
(1.66%)
—
8.84
EPS growth%
16.20
18.24
17.43
20.38
20.98
20.83
23.43
23.14
20.49
22.52
10.39
22.52
20.66
91
3.33
Bookvalue per shNT$
2.89
2.72
2.69
2.83
2.89
3.10
2.99
3.00
3.38
3.77
4.79
5.52%
3.27%
—
2.06
FCF per shareNT$
2.04
1.92
1.97
2.06
2.08
2.08
2.09
2.18
2.21
2.42
3.60
3.06%
1.62%
—
1.74
Dividend per shNT$
5.22
4.77
4.92
5.45
6.03
5.67
6.14
6.67
7.39
7.70
0.79
4.98%
3.62%
—
22.92
Div yield (avg)%
30.37
27.67
25.34
24.94
26.15
25.34
24.28
23.10
21.46
21.07
21.91
23.10
25.14
80
20.75
Payout ratio%
7.82
5.62
7.16
5.74
8.48
10.50
10.94
8.79
8.27
8.65
3.70
8.79
8.38
74
103.2
Shares (diluted)M
120.5
141.6
134.3
127.2
140.3
144.5
169.9
169.9
186.4
206.6
106.8
8.04%
5.64%
54
23.41
Buyback yield%
19.01
20.50
19.46
21.36
23.79
23.35
25.35
24.36
21.52
20.19
29.64
23.35
21.44
26
0.451
D/E ratiox
1.657
1.857
2.011
2.218
2.526
2.740
2.767
2.552
2.568
2.495
0.672
2.568
2.511
25
1,335
Enterprise valueNT$M
668.4
629.7
617.1
593.5
655.8
686.6
778.1
729.9
753.4
807.8
569.6
4.26%
1.67%
17
0.442
LT debtNT$B
1.098
1.200
1.287
1.332
1.438
1.415
1.425
1.395
1.544
1.496
0.942
0.79%
2.20%
50
Cost of revenue
7.35%
0.98×
Operating expenses
7.81%
1.02×
Spread over hurdle
(0.93%)