9.712
RevenueNT$B
16.51
16.42
16.65
17.00
17.07
17.51
17.79
18.30
18.30
18.44
10.64
1.55%
1.31%
12
14.99
Revenue growth%
8.92
7.76
5.28
4.15
5.03
6.65
7.21
9.88
6.99
4.58
9.00
6.99
6.82
35
14.50
Gross margin%
6.68
6.38
8.77
10.97
9.76
11.26
10.92
13.71
13.39
15.35
6.37
13.39
10.95
16
13.26
Operating margin%
3.70
1.16
0.40
2.82
1.23
0.40
1.31
1.90
0.40
0.89
24.51
0.89
1.20
17
22.07
Net margin%
14.23
12.23
11.11
9.48
7.20
7.65
8.51
7.89
10.36
8.17
14.53
8.17
8.99
56
28.42
P/E ratio (avg)x
16.19
15.83
16.21
16.50
17.91
18.60
17.88
17.85
20.25
19.29
37.60
18.60
17.87
95
32.83
EV/EBITx
25.71
22.95
23.38
24.21
23.76
25.58
24.93
23.81
22.67
24.62
18.40
24.62
24.01
22
27.23
FCF yield (avg)%
16.78
17.26
14.52
15.47
16.37
13.51
15.32
17.09
15.54
12.93
21.58
15.32
15.50
65
10.61
FCF margin%
0.40
3.06
2.99
4.73
6.24
6.59
8.40
9.48
9.08
6.77
2.23
8.40
6.42
34
0.169
FCF / Net incomex
1.780
1.925
1.923
1.917
1.882
2.023
2.202
2.446
2.700
2.923
0.573
2.446
1.974
25
7.72
ROIC%
5.48
7.00
9.99
8.67
8.42
7.35
9.34
6.63
9.36
6.58
9.12
7.35
7.89
31
20.78
Return on equity%
13.19
14.51
15.27
16.90
16.16
14.42
16.26
17.22
18.29
15.40
21.30
16.26
15.78
62
16.33
Return on assets%
12.51
14.63
15.33
15.67
16.17
13.85
15.64
17.89
20.79
19.83
20.09
17.89
15.65
26
3.08
EPSNT$
4.10
4.45
4.65
4.36
4.75
5.25
6.09
5.84
6.83
6.91
3.27
7.82%
6.13%
—
24.88
EPS growth%
24.28
21.81
22.34
22.65
25.61
27.65
25.31
26.50
23.60
23.33
14.66
25.31
23.94
73
6.10
Bookvalue per shNT$
0.85
0.92
0.83
0.70
0.64
0.66
0.62
0.67
0.64
0.66
4.96
0.52%
(2.81%)
—
3.02
FCF per shareNT$
2.30
2.32
2.11
2.16
2.14
2.30
2.12
1.97
1.86
1.81
6.48
(3.27%)
(2.12%)
—
2.73
Dividend per shNT$
5.70
6.01
6.13
5.50
4.85
4.38
4.47
4.22
4.35
4.64
6.39
(0.88%)
(1.75%)
—
28.00
Div yield (avg)%
7.77
5.90
7.02
6.52
7.81
10.34
10.70
10.39
12.47
14.56
2.19
10.70
9.07
45
13.02
Payout ratio%
21.38
19.44
19.85
22.22
22.36
23.75
23.30
23.92
21.31
21.20
29.73
23.30
21.80
32
1.428
Shares (diluted)B
1.260
1.097
1.010
0.925
0.899
0.844
0.855
0.807
0.824
0.837
1.421
(1.42%)
(4.91%)
57
20.72
Buyback yield%
28.52
30.99
30.69
32.46
31.32
30.97
33.16
34.96
36.78
38.08
5.61
34.96
31.89
90
1.113
D/E ratiox
1.378
1.275
1.271
1.084
0.986
0.984
1.026
0.898
0.796
0.770
0.923
0.898
1.006
25
12.15
Enterprise valueNT$B
5.196
5.081
5.342
5.657
5.020
4.733
4.308
4.386
4.781
4.539
11.64
(2.00%)
(1.20%)
40
20.95
LT debtNT$B
6.064
6.181
6.359
6.170
6.597
7.230
8.074
7.976
7.845
7.801
8.824
3.41%
2.59%
8
Cost of revenue
1.37%
1.01×
Operating expenses
0.29%
0.90×
Spread over hurdle
43.60%