0.477
RevenueNT$B
1.537
1.557
1.567
1.622
1.663
1.645
1.702
1.706
1.708
1.717
0.492
0.64%
1.37%
30
17.26
Revenue growth%
18.70
20.63
22.79
23.53
22.85
22.18
21.25
21.33
20.94
18.56
10.52
21.25
21.29
58
24.08
Gross margin%
26.11
27.20
24.43
25.87
24.91
22.89
23.95
26.29
24.84
23.61
7.10
23.95
24.87
33
18.54
Operating margin%
11.72
9.61
11.99
14.44
13.55
13.40
14.91
16.72
15.34
16.96
14.76
15.34
14.00
18
22.05
Net margin%
13.48
10.52
11.19
13.72
12.65
15.26
13.18
14.16
12.84
11.73
24.52
13.18
13.01
85
37.71
P/E ratio (avg)x
20.95
18.43
17.78
19.33
18.67
19.07
20.53
18.66
19.64
18.76
8.228
19.07
18.92
28
32.63
EV/EBITx
48.53
57.01
63.92
64.00
61.63
61.94
66.75
67.92
73.03
85.29
10.23
67.92
63.96
57
17.51
FCF yield (avg)%
26.82
27.56
27.03
27.26
29.50
28.58
28.83
25.89
26.63
26.65
21.21
26.65
27.14
34
13.44
FCF margin%
16.20
18.36
19.30
19.37
21.72
19.00
17.67
19.64
19.85
18.98
23.44
19.00
19.15
47
1.398
FCF / Net incomex
1.430
1.311
1.163
1.077
1.143
1.107
1.133
1.167
1.233
1.330
0.308
1.167
1.165
23
21.23
ROIC%
22.50
25.43
27.33
29.32
31.33
33.62
34.32
36.99
38.48
39.64
22.36
36.99
32.48
37
24.21
Return on equity%
21.21
19.65
16.72
18.55
19.76
18.36
18.52
18.00
19.97
19.53
15.55
18.52
19.04
18
26.06
Return on assets%
16.45
17.53
15.90
17.34
17.10
17.92
15.50
13.64
12.37
10.60
16.77
13.64
16.18
46
3.22
EPSNT$
2.64
2.47
2.17
2.10
2.00
2.10
2.27
2.44
2.58
2.63
3.53
5.61%
(1.48%)
—
11.63
EPS growth%
9.80
12.09
14.58
15.79
14.60
17.32
14.70
15.26
18.10
18.59
4.00
17.32
14.98
77
1.69
Bookvalue per shNT$
2.20
2.24
2.58
2.81
2.88
2.81
2.62
2.66
2.89
2.86
1.31
(0.10%)
3.12%
—
1.51
FCF per shareNT$
4.12
4.12
4.02
4.38
5.00
5.71
5.31
5.48
5.90
5.86
1.74
3.23%
4.09%
—
0.97
Dividend per shNT$
0.92
0.92
0.88
0.92
0.94
0.91
0.90
0.88
0.90
0.92
1.21
(0.34%)
0.60%
—
11.92
Div yield (avg)%
30.85
29.55
28.83
29.14
28.28
26.80
29.05
28.16
27.04
26.22
21.03
27.04
28.55
34
7.84
Payout ratio%
17.04
15.57
14.27
14.13
12.85
15.33
15.07
14.10
13.75
13.61
28.75
14.10
14.20
23
115.8
Shares (diluted)M
158.2
154.3
163.6
161.5
148.3
160.7
178.1
166.0
154.8
177.0
119.0
3.61%
1.22%
53
18.34
Buyback yield%
19.48
21.36
20.40
21.03
23.83
23.47
24.21
25.96
26.62
29.17
9.48
25.96
23.65
51
0.851
D/E ratiox
1.142
1.004
1.004
0.990
0.942
0.959
0.956
1.053
1.076
1.202
0.826
1.053
1.004
56
315.4
Enterprise valueNT$M
172.1
149.7
147.5
128.2
110.2
98.44
95.56
91.53
99.00
105.9
276.5
(0.80%)
(5.02%)
74
1.501
LT debtNT$B
0.501
0.522
0.527
0.550
0.540
0.578
0.614
0.676
0.759
0.886
1.103
10.41%
5.60%
59
Cost of revenue
1.45%
1.01×
Operating expenses
1.37%
1.00×
Goodwill & intangibles
21.43%
Cash and investments
20.65%
Spread over hurdle
21.39%