1.892
RevenueNT$B
3.342
3.461
3.683
3.827
3.929
4.114
4.251
4.413
4.654
4.791
1.992
4.05%
4.27%
43
2.47
Revenue growth%
27.07
27.57
29.21
27.42
29.23
31.68
28.74
30.98
31.23
32.96
24.87
31.23
29.22
20
14.65
Gross margin%
14.80
13.29
14.94
13.05
15.57
17.81
16.59
18.19
20.08
20.70
28.84
18.19
16.08
78
25.30
Operating margin%
22.62
21.14
20.91
18.46
17.75
16.44
16.67
15.39
18.28
20.90
7.54
16.67
18.37
21
15.35
Net margin%
7.01
9.22
12.01
14.33
12.29
10.57
7.76
6.90
5.16
7.10
4.65
7.10
8.49
91
28.86
P/E ratio (avg)x
13.24
12.98
13.39
12.69
13.85
15.16
15.73
13.93
15.34
15.31
6.782
15.31
13.89
44
14.73
EV/EBITx
30.87
31.86
31.09
27.71
28.29
25.10
24.20
24.80
25.49
23.44
22.24
24.80
26.60
18
20.12
FCF yield (avg)%
6.30
8.56
7.78
7.89
7.44
9.15
8.58
6.10
6.38
7.45
5.77
7.45
7.62
83
29.52
FCF margin%
2.91
2.21
3.43
1.25
1.44
0.83
0.40
2.49
0.84
3.57
10.98
0.84
1.82
75
0.315
FCF / Net incomex
1.466
1.499
1.424
1.589
1.582
1.652
1.887
1.832
1.882
2.210
0.161
1.882
1.621
83
6.83
ROIC%
6.74
3.83
3.53
2.73
3.69
1.41
3.46
4.08
3.76
5.07
4.19
3.76
3.72
57
23.34
Return on equity%
10.02
12.12
11.82
13.94
14.11
12.80
14.51
17.37
15.78
18.72
23.81
15.78
14.02
12
26.10
Return on assets%
17.13
14.25
12.48
10.34
9.18
7.72
4.77
2.62
3.83
4.97
23.56
4.77
8.45
31
42.53
EPSNT$
27.68
29.78
32.79
32.27
29.11
27.37
24.65
26.57
25.13
24.15
46.81
(3.66%)
(1.42%)
—
6.36
EPS growth%
12.63
10.64
10.50
13.20
15.06
16.77
18.76
19.56
18.68
20.98
24.63
18.76
15.91
35
33.23
Bookvalue per shNT$
17.76
19.11
21.28
22.73
24.44
23.54
24.07
24.67
25.20
24.88
14.71
0.36%
3.56%
—
37.69
FCF per shareNT$
16.87
17.80
15.78
14.86
13.48
12.74
11.83
10.04
8.88
7.70
30.21
(10.59%)
(6.87%)
—
37.95
Dividend per shNT$
21.91
24.43
23.14
24.77
23.72
25.83
26.65
25.18
24.26
25.35
15.39
1.34%
1.00%
—
19.99
Div yield (avg)%
14.96
16.69
15.92
15.10
15.22
16.43
14.71
15.56
13.64
13.25
11.43
14.71
15.16
8
26.16
Payout ratio%
28.32
26.94
29.02
28.60
27.59
29.76
28.16
30.85
31.46
31.28
14.12
30.85
28.81
94
84.81
Shares (diluted)M
84.77
73.46
73.78
74.32
68.79
65.84
63.31
63.55
63.58
66.64
85.33
(0.63%)
(1.96%)
46
5.40
Buyback yield%
5.84
4.53
5.89
7.32
6.47
9.36
8.05
9.08
11.87
10.59
27.46
9.36
7.68
78
0.171
D/E ratiox
0.772
0.857
0.979
1.005
1.140
1.281
1.358
1.399
1.380
1.394
0.277
1.380
1.210
42
5.600
Enterprise valueNT$B
4.397
5.128
5.001
5.969
7.100
7.137
7.501
7.975
7.818
8.298
1.627
3.17%
6.56%
75
6.551
LT debtNT$B
8.765
8.553
8.918
8.565
7.969
7.682
7.269
7.565
8.269
9.529
2.183
3.64%
1.42%
89
Cost of revenue
3.90%
0.97×
Operating expenses
4.92%
1.06×
Goodwill & intangibles
13.49%
Spread over hurdle
41.03%