0.786
RevenueNT$B
2.118
2.126
2.134
2.224
2.214
2.299
2.317
2.379
2.469
2.473
0.860
2.24%
1.85%
8
20.07
Revenue growth%
7.90
9.34
8.87
10.58
9.13
11.80
10.32
12.57
13.70
16.23
15.36
12.57
10.45
62
25.52
Gross margin%
0.40
0.84
0.40
0.40
0.66
2.74
4.41
4.44
1.51
3.05
4.57
3.05
1.17
67
10.65
Operating margin%
8.96
7.61
5.00
5.35
4.83
2.60
3.60
3.30
1.77
1.64
20.37
2.60
4.22
24
29.88
Net margin%
16.12
18.46
20.56
21.30
23.90
21.03
23.56
24.89
27.18
25.47
22.86
24.89
22.43
62
33.86
P/E ratio (avg)x
15.01
15.34
14.86
13.22
11.31
12.03
11.98
11.43
9.959
8.845
7.453
11.43
12.01
74
18.88
EV/EBITx
4.601
4.887
5.220
5.379
4.983
5.257
4.575
4.419
3.864
3.743
27.54
4.419
4.744
70
29.49
FCF yield (avg)%
4.07
2.78
4.68
5.66
5.43
5.99
6.31
6.44
4.01
1.83
13.87
5.99
5.05
89
25.34
FCF margin%
5.35
3.16
1.27
0.40
0.40
0.40
1.58
1.10
1.82
0.40
22.82
1.10
1.18
42
0.198
FCF / Net incomex
1.353
1.514
1.758
1.760
1.761
1.664
1.764
1.748
1.870
2.200
0.105
1.764
1.759
66
25.44
ROIC%
10.82
11.53
13.40
12.10
9.43
8.98
9.94
11.45
9.36
10.36
27.52
9.94
10.59
89
17.67
Return on equity%
14.07
12.45
13.66
13.94
15.73
15.36
17.46
16.80
17.42
19.01
21.83
17.42
15.55
13
16.43
Return on assets%
27.51
28.68
30.02
27.76
26.40
28.45
26.30
24.75
24.43
21.50
25.84
24.75
26.95
80
11.94
EPSNT$
4.09
3.99
4.45
4.48
4.10
4.43
4.75
4.22
4.51
5.06
12.43
4.31%
2.51%
—
2.31
EPS growth%
24.58
25.72
28.44
26.14
26.15
25.07
22.52
20.03
19.13
19.36
8.31
20.03
24.83
17
13.09
Bookvalue per shNT$
13.57
14.37
14.18
16.28
17.09
18.62
20.33
21.82
23.60
23.17
12.59
6.27%
5.24%
—
13.36
FCF per shareNT$
13.00
12.19
11.39
10.89
10.61
11.30
11.21
11.24
10.57
10.63
9.10
0.04%
(1.97%)
—
5.24
Dividend per shNT$
8.96
9.50
8.74
8.82
7.99
7.91
8.98
8.79
8.30
7.51
12.65
(1.24%)
(2.37%)
—
22.44
Div yield (avg)%
35.65
35.73
36.33
35.85
33.29
35.48
33.05
33.45
30.46
27.82
14.81
33.05
34.47
71
25.13
Payout ratio%
10.53
10.69
12.74
12.86
14.42
13.36
12.13
10.87
10.78
9.84
17.88
10.87
11.50
31
121.3
Shares (diluted)M
110.4
116.7
129.8
132.4
130.2
126.5
139.9
147.6
148.6
139.1
122.7
1.32%
1.31%
20
25.21
Buyback yield%
17.79
19.13
17.84
15.63
14.96
15.47
15.06
16.25
13.47
13.87
4.15
15.06
15.55
76
0.519
D/E ratiox
0.751
0.779
0.767
0.689
0.757
0.810
0.726
0.660
0.620
0.588
1.366
0.660
0.738
77
1.057
Enterprise valueNT$B
1.926
1.808
1.830
1.747
2.037
1.951
1.988
2.221
2.121
2.464
0.786
3.88%
3.35%
46
1,752
LT debtNT$M
380.2
360.7
365.4
398.2
422.8
412.1
422.0
375.7
365.8
342.6
686.7
(4.12%)
(0.81%)
83
Cost of revenue
1.47%
0.96×
Operating expenses
2.45%
1.06×
Property and equipment
17.19%
Spread over hurdle
21.37%