44.26
RevenueNT$B
82.03
80.39
80.11
80.68
81.75
81.96
83.97
84.87
85.49
84.29
47.56
0.61%
0.28%
29
22.05
Revenue growth%
12.92
15.19
15.29
14.31
14.55
14.02
15.27
14.35
17.16
15.32
27.10
15.27
14.87
60
26.50
Gross margin%
19.09
20.90
21.61
22.93
25.00
26.93
27.41
25.42
24.81
23.44
26.00
25.42
24.13
90
3.94
Operating margin%
17.26
16.77
17.40
14.68
15.86
13.88
12.45
10.10
8.41
8.85
21.35
10.10
14.28
34
19.91
Net margin%
14.67
16.60
17.22
16.26
18.53
18.39
16.34
17.53
15.63
17.25
20.90
17.25
16.91
82
23.90
P/E ratio (avg)x
24.13
22.37
23.54
22.38
21.02
21.16
22.64
25.32
24.40
22.68
32.84
22.68
22.66
56
34.68
EV/EBITx
22.04
23.73
22.03
22.20
20.97
20.64
22.20
20.09
21.79
20.71
21.49
20.71
21.91
69
29.55
FCF yield (avg)%
6.64
9.11
7.44
5.34
4.14
5.08
2.60
0.40
0.40
1.37
12.06
1.37
4.61
87
17.56
FCF margin%
20.51
18.97
21.75
18.91
21.35
20.86
19.44
22.16
20.05
18.28
23.47
20.05
20.28
18
0.194
FCF / Net incomex
1.312
1.391
1.524
1.737
1.896
1.814
1.784
2.011
1.963
1.974
0.632
1.963
1.799
26
23.06
ROIC%
9.33
10.51
11.84
14.54
13.45
14.03
13.21
13.83
12.55
14.20
2.59
13.83
13.33
85
24.59
Return on equity%
4.54
3.11
5.94
4.63
4.14
5.67
6.40
5.83
7.78
9.87
15.80
6.40
5.75
10
8.86
Return on assets%
5.40
5.47
3.03
4.45
6.03
7.50
5.05
2.75
3.76
3.80
22.76
3.80
4.75
55
17.59
EPSNT$
3.50
3.33
3.42
3.36
3.65
3.28
3.22
2.84
2.88
2.52
18.19
(7.18%)
(3.46%)
—
11.34
EPS growth%
23.61
25.02
25.09
22.24
19.80
17.55
16.69
16.34
16.84
17.80
22.63
16.84
18.80
26
16.78
Bookvalue per shNT$
24.01
25.25
25.61
29.01
31.41
29.58
28.32
29.62
34.31
39.36
5.68
4.62%
5.74%
—
9.52
FCF per shareNT$
8.17
8.97
10.41
12.31
12.40
12.46
12.56
11.99
12.32
12.11
9.06
(0.47%)
4.91%
—
14.19
Dividend per shNT$
3.20
3.21
3.30
3.19
3.08
2.89
2.70
2.58
2.37
2.39
17.88
(4.95%)
(3.66%)
—
13.95
Div yield (avg)%
24.31
22.73
22.68
25.64
24.49
24.35
24.76
27.63
28.04
30.38
20.18
27.63
24.63
23
13.72
Payout ratio%
14.27
14.78
12.33
11.24
8.41
10.03
7.56
4.64
4.24
4.80
22.52
4.80
9.22
51
3.564
Shares (diluted)B
3.927
3.908
4.138
4.288
4.155
3.925
4.400
4.992
4.805
5.415
3.586
5.44%
2.35%
84
25.98
Buyback yield%
4.65
3.91
6.66
8.82
6.86
9.64
9.99
10.86
11.40
13.44
5.37
10.86
9.23
17
1.111
D/E ratiox
0.304
0.310
0.326
0.331
0.339
0.379
0.405
0.445
0.478
0.542
0.968
0.445
0.359
26
33.57
Enterprise valueNT$B
55.52
57.14
54.16
55.38
49.28
45.39
44.52
47.63
46.31
50.72
59.61
0.58%
(0.82%)
85
69.58
LT debtNT$B
67.83
66.62
64.36
67.36
71.66
72.20
73.36
85.49
99.50
116.3
62.60
10.16%
6.10%
81
Cost of revenue
0.07%
0.98×
Operating expenses
0.72%
1.04×
Spread over hurdle
16.95%