0.912
RevenueNT$B
5.365
5.705
6.002
6.352
6.674
6.883
7.085
7.464
7.901
8.402
1.001
4.71%
4.94%
43
20.21
Revenue growth%
12.51
15.30
17.78
16.53
16.76
16.31
14.31
13.85
13.25
13.44
4.18
13.85
14.81
82
3.83
Gross margin%
8.05
6.75
7.61
7.90
8.37
6.28
4.92
7.25
7.88
8.05
22.69
7.25
7.74
91
19.36
Operating margin%
13.55
14.39
15.61
18.23
16.80
15.33
15.23
17.67
19.78
19.09
27.55
17.67
16.21
51
23.61
Net margin%
9.53
11.80
11.23
12.06
9.48
7.67
6.87
4.93
5.81
8.45
21.37
6.87
8.96
68
33.14
P/E ratio (avg)x
28.47
28.96
31.68
36.97
43.92
47.37
53.05
57.06
58.71
59.37
9.587
57.06
45.64
32
23.82
EV/EBITx
43.33
48.75
48.70
48.05
54.58
58.06
56.83
61.16
65.07
66.10
27.79
61.16
55.71
44
15.70
FCF yield (avg)%
29.36
28.79
28.92
30.44
29.62
31.94
29.09
31.93
32.63
31.02
26.44
31.93
30.03
86
13.27
FCF margin%
16.12
16.78
19.53
16.86
17.49
18.10
20.59
18.84
19.88
21.44
14.38
19.88
18.47
49
0.434
FCF / Net incomex
0.690
0.674
0.640
0.747
0.869
0.855
0.918
1.032
0.991
0.996
0.837
0.991
0.862
58
10.13
ROIC%
8.99
8.57
10.51
12.67
12.63
11.05
10.81
11.51
10.33
12.19
19.75
11.05
10.93
32
21.25
Return on equity%
10.37
8.92
10.70
10.86
10.20
12.56
10.48
10.86
10.30
7.66
4.86
10.48
10.42
83
18.93
Return on assets%
0.40
0.40
1.88
0.40
0.40
2.99
0.92
0.53
0.40
1.46
14.51
0.92
0.46
14
14.31
EPSNT$
21.96
24.21
25.00
24.25
24.36
23.77
22.66
25.68
27.94
25.80
15.29
1.15%
1.94%
—
15.69
EPS growth%
9.35
6.60
4.35
4.65
6.42
6.24
7.39
4.41
3.84
2.91
17.82
4.41
5.45
13
12.01
Bookvalue per shNT$
21.24
24.67
25.69
29.71
29.97
33.36
36.71
40.52
42.07
44.69
9.18
8.32%
8.74%
—
5.61
FCF per shareNT$
6.59
7.07
7.03
6.03
5.21
4.83
4.62
4.43
4.75
4.40
6.95
(3.34%)
(5.24%)
—
6.79
Dividend per shNT$
2.36
2.70
2.91
3.24
3.13
2.92
2.92
2.81
3.10
2.94
4.86
(1.25%)
1.63%
—
9.63
Div yield (avg)%
22.52
19.91
21.46
19.64
21.42
20.48
21.41
21.32
21.96
19.75
24.06
21.32
21.37
42
3.16
Payout ratio%
2.62
1.64
3.27
3.61
3.04
4.90
2.50
4.28
6.97
7.63
11.88
4.90
3.44
60
0.500
Shares (diluted)B
0.523
0.581
0.648
0.765
0.811
0.886
0.891
1.005
1.186
1.251
0.506
9.05%
8.75%
33
10.86
Buyback yield%
8.89
6.02
6.82
8.28
7.65
7.27
6.06
4.10
2.21
3.91
9.19
4.10
6.44
23
1.000
D/E ratiox
0.682
0.698
0.724
0.693
0.802
0.791
0.814
0.852
0.878
0.937
0.966
0.852
0.796
74
2.067
Enterprise valueNT$B
7.694
8.160
8.695
8.813
8.453
7.580
8.020
8.154
8.062
7.043
10.33
(3.58%)
(0.96%)
73
2.672
LT debtNT$B
5.334
5.034
4.289
4.397
3.735
3.672
3.275
2.934
2.681
2.786
3.556
(5.69%)
(6.47%)
49
Cost of revenue
4.97%
1.00×
Operating expenses
4.92%
1.00×
Goodwill & intangibles
16.77%
Spread over hurdle
(0.60%)