1.406
RevenueNT$B
7.621
7.561
7.478
7.730
7.807
7.806
7.812
7.718
7.856
8.065
1.495
0.65%
0.94%
95
25.58
Revenue growth%
5.53
4.22
2.24
0.40
1.36
1.23
3.94
4.24
6.38
3.70
19.04
3.94
3.82
31
24.31
Gross margin%
28.30
25.44
24.46
23.97
23.10
22.93
20.01
18.50
19.42
19.16
28.70
19.42
23.01
36
18.63
Operating margin%
0.40
0.40
2.08
2.24
1.44
1.35
0.40
0.40
0.40
0.40
7.57
0.40
0.40
36
28.54
Net margin%
6.79
7.71
7.86
9.33
11.69
12.03
11.26
9.99
11.52
11.67
13.44
11.52
10.62
66
17.25
P/E ratio (avg)x
35.20
35.41
33.75
34.35
35.50
35.22
37.67
42.41
43.07
42.83
33.60
42.41
35.45
93
21.80
EV/EBITx
26.33
24.57
26.70
27.76
24.95
21.51
22.36
23.66
25.74
24.05
20.16
23.66
24.76
78
5.11
FCF yield (avg)%
25.84
24.49
26.07
25.86
25.47
24.55
25.02
27.14
29.90
29.96
17.87
27.14
25.85
62
14.66
FCF margin%
14.18
12.05
11.71
12.99
14.34
12.83
12.20
13.04
15.90
17.46
3.94
13.04
13.01
35
1.520
FCF / Net incomex
1.668
1.644
1.517
1.500
1.447
1.433
1.594
1.805
1.696
1.766
0.774
1.696
1.619
21
7.33
ROIC%
9.72
12.64
9.75
8.59
11.54
13.03
13.48
11.31
9.83
10.19
23.44
11.31
10.75
30
17.62
Return on equity%
21.50
22.04
24.54
24.14
24.67
23.51
25.53
27.37
25.69
26.79
17.73
25.69
24.60
93
14.08
Return on assets%
29.11
30.13
30.61
30.52
30.85
29.98
30.48
29.33
32.27
33.04
28.31
30.48
30.50
16
29.69
EPSNT$
9.56
10.29
10.74
10.27
9.77
10.68
9.61
9.01
8.45
7.93
32.17
(4.08%)
(1.91%)
—
20.31
EPS growth%
16.36
13.44
10.50
13.34
15.14
14.32
15.73
18.28
18.32
16.60
22.30
16.60
15.43
80
23.35
Bookvalue per shNT$
27.65
26.28
28.22
28.60
31.44
31.56
31.88
33.33
36.15
42.40
35.80
6.16%
5.13%
—
11.68
FCF per shareNT$
12.20
11.67
12.58
13.75
13.08
12.25
12.03
10.86
10.36
11.18
30.90
(3.08%)
(2.25%)
—
20.20
Dividend per shNT$
18.30
19.17
18.23
19.44
18.78
19.50
20.71
21.41
18.54
18.37
23.37
(0.44%)
(0.80%)
—
23.93
Div yield (avg)%
4.92
6.02
6.96
5.98
7.41
9.23
10.40
7.64
9.36
11.65
4.12
9.36
7.52
79
13.21
Payout ratio%
22.06
21.81
21.27
21.30
21.29
21.83
23.02
23.05
25.09
26.67
8.07
23.05
21.95
35
105.3
Shares (diluted)M
154.0
184.8
205.1
226.4
255.8
253.2
284.8
310.1
354.1
363.1
103.0
7.26%
9.17%
27
11.28
Buyback yield%
7.46
8.77
7.06
9.58
6.94
8.66
11.12
12.27
9.49
10.02
22.61
10.02
9.13
68
0.683
D/E ratiox
0.469
0.528
0.570
0.631
0.714
0.734
0.749
0.808
0.852
0.897
0.622
0.808
0.724
44
1.896
Enterprise valueNT$B
6.054
5.873
5.184
5.068
4.876
4.143
3.859
4.017
3.953
4.271
6.977
(2.61%)
(4.36%)
22
4.978
LT debtNT$B
0.909
0.895
0.811
0.895
0.800
0.818
0.844
0.899
0.935
0.997
4.438
4.52%
1.30%
85
Cost of revenue
0.99%
1.01×
Operating expenses
0.40%
0.95×
Cash and investments
17.26%
Goodwill & intangibles
16.43%
Spread over hurdle
(3.11%)