2.396
RevenueNT$B
3.444
3.438
3.494
3.524
3.531
3.522
3.468
3.477
3.491
3.432
2.582
(0.57%)
0.19%
94
9.80
Revenue growth%
19.45
18.08
19.58
18.82
17.38
14.53
16.38
18.75
18.36
20.20
2.54
18.36
18.55
19
4.69
Gross margin%
14.30
16.07
16.99
19.53
20.14
22.03
24.05
22.31
22.89
21.18
16.92
22.31
20.66
26
2.34
Operating margin%
12.38
11.61
14.56
15.00
17.76
18.94
20.97
18.36
19.65
19.76
17.21
19.65
18.06
87
10.47
Net margin%
28.95
30.90
29.10
28.69
26.85
29.38
27.28
28.15
25.83
23.55
3.13
27.28
28.42
49
7.756
P/E ratio (avg)x
47.07
49.13
50.70
50.06
48.05
48.96
51.03
52.44
56.45
59.07
19.93
52.44
50.38
90
16.17
EV/EBITx
38.42
36.63
33.81
29.35
30.10
29.78
31.51
33.95
36.84
40.12
14.34
33.95
33.88
44
16.44
FCF yield (avg)%
18.72
21.03
20.88
20.00
20.65
18.20
19.92
17.72
18.48
17.84
3.25
18.20
19.32
53
24.91
FCF margin%
2.28
2.75
0.69
0.40
1.45
2.93
3.73
0.82
0.40
1.01
5.28
1.01
1.23
93
1.209
FCF / Net incomex
1.275
1.262
1.453
1.621
1.820
1.845
1.802
2.000
1.958
2.081
0.639
1.958
1.811
63
21.82
ROIC%
10.95
9.43
6.89
4.65
6.04
5.62
5.63
7.92
5.25
8.02
12.50
5.63
6.47
5
29.13
Return on equity%
22.76
24.99
26.72
26.05
26.83
26.64
27.71
28.30
30.88
31.83
19.77
28.30
26.78
8
2.40
Return on assets%
4.76
5.97
7.71
7.30
6.83
6.25
7.67
7.59
6.05
3.59
7.65
6.25
6.54
95
8.67
EPSNT$
1.64
1.85
1.79
1.68
1.79
2.01
2.10
2.20
2.34
2.64
8.91
8.14%
4.14%
—
21.38
EPS growth%
25.66
24.16
24.55
24.57
26.60
25.82
23.57
26.29
26.08
27.95
6.10
26.08
25.74
29
5.77
Bookvalue per shNT$
8.24
9.68
9.68
11.70
13.79
15.51
16.18
17.57
20.79
22.55
1.92
10.34%
12.42%
—
9.16
FCF per shareNT$
3.33
3.69
4.23
4.82
4.84
5.16
5.06
5.02
5.57
6.55
8.77
6.26%
7.62%
—
6.35
Dividend per shNT$
2.90
3.43
3.83
4.07
4.05
4.50
4.36
4.61
5.14
5.42
7.54
6.02%
7.97%
—
11.80
Div yield (avg)%
26.58
26.52
27.44
27.13
24.35
24.59
27.18
26.77
23.80
26.39
18.90
26.39
26.55
77
21.13
Payout ratio%
12.87
14.50
16.77
16.00
15.68
18.59
17.30
19.71
17.90
20.76
14.84
18.59
17.03
57
0.259
Shares (diluted)B
0.436
0.474
0.519
0.536
0.610
0.672
0.803
0.893
1.004
1.161
0.262
13.72%
11.66%
89
7.02
Buyback yield%
21.65
22.71
21.56
23.05
23.90
25.06
25.59
23.44
21.29
18.60
24.70
23.44
22.88
90
0.756
D/E ratiox
0.722
0.757
0.755
0.808
0.870
0.803
0.831
0.920
1.023
1.089
1.794
0.920
0.819
18
4.487
Enterprise valueNT$B
4.737
5.074
4.948
4.622
4.462
4.250
4.202
4.334
4.256
4.629
4.037
0.74%
0.98%
62
3.795
LT debtNT$B
3.976
4.098
3.999
4.353
5.047
5.206
5.063
4.808
4.758
4.686
0.519
(1.47%)
1.58%
38
Cost of revenue
(0.25%)
0.96×
Operating expenses
0.93%
1.08×
Goodwill & intangibles
20.53%
Spread over hurdle
(0.78%)