3.209
RevenueNT$B
4.869
4.881
5.021
4.951
4.903
4.899
4.975
4.959
5.023
4.999
3.425
0.39%
0.40%
9
20.73
Revenue growth%
5.44
7.80
6.52
8.44
6.69
7.78
6.60
9.41
6.42
4.79
18.36
6.60
6.65
44
29.09
Gross margin%
13.84
15.60
15.78
16.06
15.44
12.73
13.26
10.98
8.83
11.10
24.05
11.10
13.55
8
11.54
Operating margin%
29.56
27.26
30.08
30.90
28.82
28.02
25.45
25.68
25.41
26.90
20.31
25.68
27.64
64
18.61
Net margin%
4.26
1.87
3.27
3.36
6.14
3.62
3.59
2.11
4.27
7.21
27.02
3.62
3.60
61
34.62
P/E ratio (avg)x
5.375
5.560
5.546
5.468
4.716
4.944
4.302
4.279
3.831
4.026
28.29
4.279
4.830
87
27.44
EV/EBITx
31.44
33.31
39.25
37.03
43.65
44.80
49.02
56.56
62.82
71.10
34.32
56.56
44.23
23
28.14
FCF yield (avg)%
14.68
13.28
12.50
11.92
11.97
12.37
15.15
17.44
17.53
17.07
23.85
17.07
13.98
42
13.98
FCF margin%
5.53
3.01
4.22
4.72
3.84
2.14
0.93
0.40
3.02
4.71
15.32
2.14
3.43
25
1.656
FCF / Net incomex
1.298
1.159
1.183
1.138
1.216
1.188
1.201
1.272
1.366
1.261
1.297
1.261
1.209
24
5.85
ROIC%
29.86
30.82
32.54
29.79
31.66
30.85
28.59
27.63
28.13
26.08
3.84
28.13
29.83
34
18.94
Return on equity%
13.83
11.75
13.63
14.35
11.69
13.84
12.41
11.78
11.89
10.67
16.04
11.89
12.15
7
24.61
Return on assets%
18.48
19.66
18.11
18.35
20.18
17.45
15.46
16.39
15.19
18.10
16.39
16.39
18.11
87
9.52
EPSNT$
8.40
9.50
9.03
9.44
9.90
10.32
9.85
10.36
9.79
9.58
10.48
(0.65%)
2.09%
—
10.22
EPS growth%
16.86
16.28
17.57
17.80
20.09
22.80
24.97
26.30
25.74
23.53
14.31
24.97
21.44
58
3.17
Bookvalue per shNT$
3.82
3.59
3.15
3.44
3.56
3.90
4.21
3.97
4.24
3.99
14.36
2.32%
(0.38%)
—
9.92
FCF per shareNT$
6.59
6.99
7.03
8.14
9.71
9.96
10.56
12.28
14.62
14.03
6.28
7.63%
7.93%
—
15.30
Dividend per shNT$
16.72
17.80
18.14
17.52
16.90
16.46
15.06
16.74
18.04
20.50
6.26
3.94%
2.34%
—
12.85
Div yield (avg)%
21.52
22.55
21.08
22.61
22.74
20.54
21.62
24.15
25.66
26.84
10.13
24.15
22.58
53
24.55
Payout ratio%
15.13
14.00
14.38
15.11
17.79
15.69
16.76
14.49
12.15
13.14
11.82
14.49
14.80
48
92.41
Shares (diluted)M
98.42
100.8
107.0
99.19
93.36
101.2
103.4
99.84
90.51
80.33
93.04
(2.96%)
(1.22%)
46
25.08
Buyback yield%
9.62
7.21
7.66
5.84
3.63
3.37
0.82
2.87
0.40
0.40
7.48
0.82
3.50
87
0.852
D/E ratiox
2.086
2.402
2.286
2.538
2.479
2.433
2.495
2.582
2.463
2.755
1.258
2.495
2.471
65
1.128
Enterprise valueNT$B
5.377
6.034
6.922
7.205
6.801
6.671
6.629
6.252
6.405
7.082
3.665
0.81%
3.68%
54
1.842
LT debtNT$B
5.010
5.677
6.175
7.047
7.546
7.941
8.099
7.586
8.718
8.325
4.887
1.98%
5.48%
67
Cost of revenue
0.57%
1.02×
Operating expenses
(0.59%)
0.91×
Spread over hurdle
72.78%