1.611
RevenueNT$B
13.69
13.92
14.28
14.63
14.55
14.84
14.90
15.25
15.69
16.17
1.790
2.13%
1.96%
56
9.27
Revenue growth%
17.08
16.37
14.15
12.31
10.72
12.20
14.03
15.20
14.74
16.44
2.78
14.74
14.44
71
17.58
Gross margin%
6.11
8.12
8.08
5.10
7.23
9.28
7.87
7.17
6.47
7.39
24.85
7.39
7.31
89
13.69
Operating margin%
16.43
17.79
19.63
20.15
22.83
23.51
22.44
21.56
22.58
20.40
20.49
22.44
20.98
29
6.86
Net margin%
20.60
17.81
20.26
20.52
17.83
15.95
15.63
14.52
15.10
15.33
4.84
15.33
16.88
15
37.00
P/E ratio (avg)x
19.63
19.91
18.88
20.67
20.98
23.15
25.39
24.54
25.56
23.25
9.666
24.54
22.07
41
36.50
EV/EBITx
16.99
16.63
17.10
18.78
18.57
18.96
18.51
18.17
19.35
18.47
14.64
18.51
18.49
79
25.18
FCF yield (avg)%
25.61
27.73
27.26
24.54
23.75
23.62
24.05
23.17
23.35
23.62
26.82
23.62
23.90
41
16.98
FCF margin%
10.19
12.88
11.16
10.85
8.40
6.68
9.44
11.69
14.49
15.29
4.78
11.69
11.00
69
1.426
FCF / Net incomex
1.806
1.814
1.897
1.980
1.868
2.101
2.368
2.571
2.598
2.934
0.431
2.571
2.041
49
23.71
ROIC%
5.29
6.34
6.10
3.30
3.19
6.02
8.88
11.22
13.96
11.09
12.52
11.09
6.22
28
23.04
Return on equity%
19.78
18.55
19.41
21.64
22.07
19.68
20.57
21.42
24.29
22.57
17.69
21.42
20.99
79
28.92
Return on assets%
11.75
13.41
12.51
9.69
11.38
9.97
7.43
6.11
5.12
5.49
16.50
6.11
9.83
17
4.04
EPSNT$
29.19
30.73
34.77
37.34
40.34
47.50
46.55
46.05
45.37
45.31
4.34
2.35%
4.33%
—
10.43
EPS growth%
22.54
23.46
23.94
21.49
22.10
22.53
20.65
20.26
22.67
20.46
16.16
20.65
22.31
22
21.31
Bookvalue per shNT$
7.08
7.48
6.66
7.07
6.31
6.60
5.64
5.48
5.79
5.23
18.11
(3.69%)
(4.61%)
—
16.85
FCF per shareNT$
26.08
24.01
24.95
25.95
27.62
29.79
32.97
31.71
32.89
31.61
18.29
2.74%
3.16%
—
9.76
Dividend per shNT$
15.59
15.70
13.97
12.18
11.51
11.52
11.02
10.33
11.28
12.39
20.72
1.49%
(3.56%)
—
22.52
Div yield (avg)%
24.46
22.82
20.01
19.57
17.17
18.85
17.64
19.26
18.97
20.63
11.04
18.97
19.42
58
12.34
Payout ratio%
25.50
24.18
22.14
24.88
23.88
22.29
23.60
25.03
24.78
22.50
5.04
23.60
24.03
67
265.5
Shares (diluted)M
280.0
317.2
353.3
376.2
407.5
410.4
484.5
553.7
563.9
638.1
266.3
9.38%
8.25%
81
11.95
Buyback yield%
29.68
29.57
28.52
27.86
27.42
30.30
27.32
25.35
23.26
20.32
9.94
25.35
27.64
28
0.335
D/E ratiox
1.721
1.673
1.600
1.580
1.661
1.795
1.895
1.920
1.981
1.970
1.614
1.920
1.758
29
9.034
Enterprise valueNT$B
6.745
7.274
7.523
7.422
7.594
6.911
6.711
5.962
5.953
5.737
6.380
(5.45%)
(1.96%)
69
11.34
LT debtNT$B
1.039
0.994
1.077
1.103
1.214
1.130
1.058
1.004
1.067
1.075
12.86
(2.41%)
1.02%
38
Cost of revenue
2.08%
1.01×
Operating expenses
1.35%
0.94×
Spread over hurdle
(0.07%)