0.621
RevenueNT$B
0.772
0.805
0.839
0.878
0.904
0.935
0.941
0.955
0.966
1.003
0.646
2.10%
3.05%
87
17.86
Revenue growth%
6.36
4.35
2.89
4.34
2.21
4.69
7.61
7.36
9.17
7.45
12.32
7.45
5.52
73
8.66
Gross margin%
19.62
20.27
20.79
23.76
25.93
24.07
25.15
26.27
24.91
24.15
19.54
24.91
24.11
79
2.14
Operating margin%
16.60
16.24
13.78
11.66
11.25
9.95
11.66
14.49
13.60
13.12
25.79
13.12
13.36
76
17.24
Net margin%
14.97
16.39
13.44
14.80
13.53
16.48
13.92
12.68
14.22
16.79
18.55
14.22
14.51
50
26.68
P/E ratio (avg)x
40.03
46.16
48.76
48.40
50.23
54.06
61.90
66.07
75.96
88.61
22.75
66.07
52.14
49
10.47
EV/EBITx
52.08
60.67
69.64
75.86
74.72
81.05
97.12
105.5
106.6
115.2
32.25
105.5
78.45
45
21.45
FCF yield (avg)%
9.52
10.89
9.66
6.95
7.61
6.88
9.58
8.26
7.06
5.36
20.36
7.06
7.93
6
4.52
FCF margin%
22.82
25.20
26.91
25.84
23.31
20.43
22.17
21.29
20.41
23.20
3.65
21.29
23.01
90
0.117
FCF / Net incomex
0.151
0.163
0.162
0.160
0.141
0.143
0.141
0.138
0.151
0.143
0.103
0.143
0.147
86
17.24
ROIC%
14.57
14.46
16.08
15.50
14.42
14.77
13.99
11.42
9.39
8.95
5.58
11.42
14.44
34
2.77
Return on equity%
19.34
20.98
20.60
20.17
20.80
21.94
21.93
23.31
24.46
21.66
6.07
21.94
21.32
74
5.21
Return on assets%
10.83
11.13
11.69
10.16
12.50
12.74
15.19
12.21
11.24
12.47
26.90
12.47
11.95
81
0.78
EPSNT$
1.50
1.36
1.35
1.46
1.37
1.39
1.48
1.55
1.50
1.47
0.81
1.35%
0.05%
—
16.00
EPS growth%
20.11
20.38
18.97
16.02
15.23
16.46
14.46
16.58
15.37
13.86
18.58
15.37
16.24
34
0.91
Bookvalue per shNT$
0.78
0.77
0.87
1.02
1.17
1.37
1.58
1.54
1.51
1.81
0.55
9.19%
8.91%
—
1.99
FCF per shareNT$
0.67
0.70
0.62
0.63
0.70
0.69
0.64
0.59
0.56
0.55
1.54
(4.53%)
(2.68%)
—
1.12
Dividend per shNT$
0.88
0.89
0.95
0.93
0.92
0.99
0.96
1.05
0.97
0.93
1.15
0.20%
0.77%
—
8.15
Div yield (avg)%
8.98
6.62
8.42
11.27
9.78
12.22
11.40
12.11
14.42
12.48
12.82
12.22
11.34
39
7.06
Payout ratio%
11.70
14.64
15.77
16.65
17.04
18.07
15.80
14.26
13.60
15.18
18.63
15.18
15.47
84
141.6
Shares (diluted)M
134.8
124.7
117.3
116.9
121.3
110.8
113.5
123.8
120.8
117.8
145.5
(0.59%)
(0.84%)
82
6.06
Buyback yield%
15.60
13.35
11.00
8.78
8.58
8.69
5.80
4.67
7.34
6.77
2.34
6.77
8.64
31
1.651
D/E ratiox
3.483
3.877
4.007
4.757
5.543
5.584
5.945
6.509
7.172
7.823
0.857
6.509
5.564
5
0.675
Enterprise valueNT$B
0.824
0.912
0.879
0.975
1.018
1.166
1.112
1.267
1.247
1.370
0.570
6.12%
5.66%
48
834.3
LT debtNT$M
139.1
147.1
170.3
201.1
219.6
220.5
242.6
288.5
309.7
309.3
557.0
7.09%
8.19%
80
Cost of revenue
3.26%
1.02×
Operating expenses
3.74%
1.07×
Goodwill & intangibles
19.39%
Spread over hurdle
15.94%