7.336
RevenueNT$B
35.98
37.65
41.21
44.70
48.11
51.90
55.86
58.50
62.00
67.49
7.735
7.01%
7.10%
13
10.98
Revenue growth%
14.24
16.00
13.14
11.85
14.47
14.54
13.07
14.15
11.93
9.50
19.58
13.07
13.64
16
6.07
Gross margin%
5.29
5.29
3.72
5.77
5.47
6.89
8.90
10.16
9.30
8.60
24.69
8.90
6.33
70
17.65
Operating margin%
22.85
25.30
24.68
26.17
25.34
26.16
28.62
30.32
29.59
29.60
16.77
29.59
26.16
63
29.59
Net margin%
20.32
19.12
22.07
23.40
25.77
24.17
24.13
22.38
22.18
21.73
6.90
22.38
22.28
72
26.54
P/E ratio (avg)x
9.578
9.340
8.451
8.766
8.905
8.671
8.988
9.532
8.312
8.931
23.79
8.931
8.918
21
25.69
EV/EBITx
12.88
12.60
14.37
14.11
15.82
18.08
20.54
19.72
21.30
20.71
23.29
20.54
16.95
71
6.74
FCF yield (avg)%
2.85
2.39
2.11
2.79
4.18
2.74
0.67
3.37
3.43
4.60
15.12
3.37
2.82
52
29.91
FCF margin%
8.15
9.45
9.82
10.11
9.68
9.12
10.10
9.69
11.46
11.20
10.73
10.10
9.76
63
0.166
FCF / Net incomex
1.723
1.615
1.503
1.651
1.694
1.901
2.051
1.886
1.739
1.688
0.714
1.886
1.709
84
8.09
ROIC%
20.23
21.04
18.37
17.41
18.59
17.68
16.55
18.60
20.57
18.80
25.18
18.60
18.60
26
24.81
Return on equity%
24.69
26.40
27.50
28.83
30.37
32.67
33.20
35.66
33.73
34.20
13.96
33.73
31.52
48
17.75
Return on assets%
18.26
15.80
14.18
14.45
12.58
11.06
10.41
9.04
10.85
12.14
25.55
10.85
12.36
26
3.20
EPSNT$
10.70
11.59
13.20
12.73
13.55
14.08
14.67
14.11
14.37
14.77
3.48
1.74%
4.09%
—
20.12
EPS growth%
20.86
23.27
24.26
23.13
24.01
23.92
26.36
26.71
29.54
27.89
25.23
26.71
24.14
76
6.83
Bookvalue per shNT$
6.89
7.10
7.53
8.14
8.17
8.53
9.52
10.92
12.56
11.90
3.04
7.82%
5.82%
—
6.26
FCF per shareNT$
4.00
3.69
3.16
3.16
3.14
2.78
2.41
2.37
2.28
2.31
6.12
(5.99%)
(6.55%)
—
6.23
Dividend per shNT$
5.44
4.88
5.07
4.62
4.36
4.64
4.16
4.20
4.54
4.98
6.64
2.70%
(1.61%)
—
15.47
Div yield (avg)%
27.81
28.01
28.79
26.76
24.14
24.07
25.09
24.27
25.44
24.49
11.85
24.49
25.27
72
24.57
Payout ratio%
18.95
17.88
17.99
18.51
18.11
16.10
14.43
15.89
13.06
15.13
29.23
15.13
16.99
6
7.945
Shares (diluted)B
6.659
5.813
5.786
6.320
6.495
6.274
6.902
6.651
6.578
7.005
8.103
1.52%
(0.44%)
10
15.69
Buyback yield%
22.91
22.47
21.80
23.31
22.42
23.11
20.18
18.73
19.94
21.30
28.65
20.18
22.11
33
1.513
D/E ratiox
0.840
0.740
0.681
0.749
0.667
0.719
0.653
0.627
0.642
0.572
1.288
0.642
0.674
28
4.909
Enterprise valueNT$B
67.64
77.88
87.67
106.5
125.6
127.2
137.4
155.9
186.7
204.9
15.19
10.28%
12.15%
36
28.46
LT debtNT$B
9.604
9.028
9.530
9.895
8.855
8.643
8.638
7.930
8.324
8.772
20.45
(0.19%)
(1.17%)
86
Cost of revenue
6.84%
0.98×
Operating expenses
7.66%
1.05×
Cash and investments
15.89%
Spread over hurdle
(4.56%)