0.991
RevenueNT$B
0.883
0.917
0.940
0.980
1.007
1.031
1.059
1.099
1.164
1.206
1.059
3.67%
3.66%
55
6.37
Revenue growth%
25.02
23.99
22.64
20.43
21.51
19.00
17.82
16.03
17.44
19.79
11.45
17.82
20.11
81
3.01
Gross margin%
14.70
13.06
13.53
11.30
12.63
14.85
12.21
9.26
10.71
10.92
18.81
10.92
12.42
31
9.06
Operating margin%
6.83
7.62
8.89
6.28
7.09
4.71
5.53
6.49
8.84
9.58
27.27
6.49
6.96
87
10.22
Net margin%
15.39
14.51
16.45
13.75
14.29
13.80
13.20
11.14
10.74
13.22
2.25
13.20
13.77
37
8.088
P/E ratio (avg)x
12.72
12.11
12.24
12.61
11.65
11.93
12.87
11.31
9.683
9.314
16.22
11.31
12.02
72
32.81
EV/EBITx
12.19
13.23
12.53
13.02
13.41
14.05
12.63
13.78
14.98
16.09
29.14
14.05
13.32
33
28.63
FCF yield (avg)%
12.81
13.71
15.84
13.75
12.55
14.08
11.11
12.11
13.53
14.75
26.83
13.53
13.62
82
18.37
FCF margin%
27.08
27.15
29.52
27.31
27.98
29.14
26.87
29.71
31.81
30.87
7.97
29.71
28.56
20
0.638
FCF / Net incomex
1.387
1.518
1.581
1.681
1.951
2.200
2.352
2.708
3.078
2.969
1.323
2.708
2.075
10
20.60
ROIC%
15.91
18.62
17.02
16.31
18.06
20.39
22.60
20.31
18.71
16.26
2.63
20.31
18.34
58
24.71
Return on equity%
12.00
10.01
9.46
7.27
10.21
12.43
14.97
15.84
13.48
12.14
15.01
13.48
12.07
79
11.22
Return on assets%
29.09
26.75
28.18
26.82
28.78
28.31
26.97
29.07
31.58
32.94
9.52
29.07
28.55
91
2.76
EPSNT$
6.64
6.62
6.91
6.34
5.85
6.46
6.33
6.24
6.02
6.09
2.87
0.80%
(2.02%)
—
6.83
EPS growth%
14.47
14.68
12.77
11.87
10.49
9.65
12.63
10.87
8.26
9.40
10.11
9.65
11.37
77
3.76
Bookvalue per shNT$
10.07
10.19
10.52
11.67
12.16
13.36
15.64
15.52
18.74
22.00
7.00
12.58%
9.70%
—
7.09
FCF per shareNT$
2.93
2.78
2.95
2.86
3.08
2.81
2.91
2.88
2.86
2.94
2.74
(0.88%)
(0.99%)
—
8.89
Dividend per shNT$
3.30
3.78
4.05
4.68
4.48
5.19
6.04
6.68
6.59
7.12
8.69
9.71%
8.99%
—
17.14
Div yield (avg)%
20.78
21.53
21.61
22.45
24.74
24.77
26.52
27.61
29.88
30.09
5.77
27.61
24.75
87
4.45
Payout ratio%
10.60
9.97
8.67
7.57
7.47
5.29
6.01
6.44
7.69
6.91
23.99
6.44
7.52
14
76.79
Shares (diluted)M
92.94
98.93
108.0
124.4
126.0
129.1
145.5
142.0
134.3
146.4
76.18
3.06%
5.96%
81
3.32
Buyback yield%
3.65
6.38
6.04
7.05
4.68
4.53
7.09
7.11
6.88
7.73
28.16
7.09
6.63
78
1.095
D/E ratiox
0.266
0.275
0.260
0.260
0.242
0.261
0.273
0.256
0.286
0.316
0.300
0.273
0.263
72
536.9
Enterprise valueNT$M
509.3
558.6
599.9
635.6
623.7
586.8
566.2
590.0
527.6
495.8
760.5
(4.48%)
(0.82%)
80
0.464
LT debtNT$B
1.044
1.178
1.348
1.524
1.756
1.851
2.046
2.343
2.391
2.720
0.813
9.15%
9.49%
14
Cost of revenue
3.69%
1.00×
Operating expenses
4.23%
1.06×
Property and equipment
17.63%
Spread over hurdle
(0.22%)