0.311
RevenueNT$B
1.491
1.459
1.428
1.440
1.476
1.492
1.514
1.534
1.506
1.542
0.344
0.87%
0.17%
89
13.76
Revenue growth%
18.81
19.36
20.63
18.35
16.01
18.61
18.49
21.02
21.39
21.29
13.33
21.02
19.08
15
15.08
Gross margin%
28.21
29.68
28.47
28.01
30.43
31.64
30.90
31.39
31.44
32.53
11.06
31.44
30.67
87
21.05
Operating margin%
4.54
6.23
7.69
8.34
9.57
11.88
13.10
12.15
10.61
12.12
6.10
12.12
10.09
39
4.19
Net margin%
32.65
32.68
32.68
34.31
36.96
39.87
39.76
42.53
41.20
39.85
4.53
39.87
38.36
16
24.13
P/E ratio (avg)x
9.937
9.310
10.24
10.17
11.08
10.63
10.60
11.85
13.53
13.17
17.05
11.85
10.62
85
8.953
EV/EBITx
34.57
34.43
35.43
38.49
36.95
36.29
36.19
35.76
35.92
36.13
28.66
36.13
36.03
7
10.83
FCF yield (avg)%
22.79
19.80
20.98
18.80
16.38
19.25
17.46
17.37
17.49
14.49
18.32
17.46
18.14
23
27.35
FCF margin%
6.00
5.80
8.29
8.52
6.09
5.84
3.67
1.83
1.83
0.77
7.80
1.83
5.82
75
1.267
FCF / Net incomex
1.585
1.380
1.277
1.381
1.376
1.203
1.246
1.259
1.156
1.145
1.196
1.203
1.268
86
28.78
ROIC%
15.68
17.58
14.79
16.29
13.84
14.35
13.83
11.65
11.58
11.87
29.05
11.87
14.09
41
28.78
Return on equity%
23.73
22.22
20.38
21.66
20.80
18.47
19.69
17.51
14.72
15.37
25.41
17.51
20.03
6
5.40
Return on assets%
12.69
15.22
16.25
16.37
13.82
15.11
12.61
11.16
11.65
12.77
5.69
12.61
13.30
58
5.30
EPSNT$
2.27
2.43
2.08
1.88
1.76
1.63
1.74
1.59
1.50
1.44
5.60
(3.98%)
(3.76%)
—
4.22
EPS growth%
18.50
18.44
19.44
22.39
20.34
21.23
19.20
17.52
14.57
15.63
25.93
17.52
18.85
36
5.27
Bookvalue per shNT$
6.48
6.26
6.85
6.70
6.85
7.48
8.00
7.53
7.32
7.45
1.22
1.69%
1.33%
—
2.15
FCF per shareNT$
4.64
5.06
5.49
5.32
5.71
6.00
5.47
5.51
5.27
4.74
6.53
(3.64%)
1.03%
—
2.54
Dividend per shNT$
4.83
5.03
5.53
6.04
6.20
6.39
6.81
6.03
6.04
6.52
4.37
1.00%
1.92%
—
24.27
Div yield (avg)%
18.72
21.26
19.78
17.25
16.95
16.54
17.18
14.37
16.91
13.96
20.72
16.54
17.07
48
2.63
Payout ratio%
14.19
11.80
14.27
11.50
10.52
7.98
6.54
4.21
3.01
0.69
19.03
4.21
9.25
67
76.44
Shares (diluted)M
68.92
64.48
63.11
59.66
62.00
63.63
55.80
56.78
62.14
66.22
81.01
1.33%
(0.72%)
32
28.17
Buyback yield%
17.30
18.79
16.98
16.83
18.48
19.78
16.89
15.68
15.26
14.10
4.29
15.68
16.94
83
0.215
D/E ratiox
1.980
1.979
2.008
2.048
2.172
2.398
2.682
3.014
3.401
3.283
0.236
3.014
2.285
83
1.160
Enterprise valueNT$B
1.030
1.172
1.340
1.452
1.615
1.830
1.958
2.260
2.527
2.654
0.217
10.45%
9.96%
33
0.655
LT debtNT$B
0.478
0.491
0.465
0.547
0.519
0.506
0.510
0.521
0.535
0.548
1.114
1.12%
1.66%
46
Cost of revenue
0.03%
0.99×
Operating expenses
0.70%
1.05×
Goodwill & intangibles
16.05%
Spread over hurdle
28.41%