0.262
RevenueNT$B
0.595
0.618
0.654
0.704
0.765
0.814
0.869
0.908
0.948
1.025
0.277
6.04%
6.19%
11
7.49
Revenue growth%
16.72
18.11
20.23
20.11
21.73
22.66
20.44
20.00
19.09
16.09
22.77
20.00
20.06
66
27.97
Gross margin%
12.54
11.40
8.89
8.26
5.89
4.71
4.04
4.33
5.87
7.10
23.07
4.71
6.49
87
28.72
Operating margin%
34.43
33.70
34.89
33.76
33.66
34.99
37.76
37.07
38.61
39.24
21.45
37.76
34.94
80
25.66
Net margin%
12.05
12.60
13.50
11.99
12.72
9.81
12.65
15.59
14.59
13.97
27.12
13.97
12.69
80
12.77
P/E ratio (avg)x
16.23
14.20
12.19
11.87
12.64
11.41
9.962
10.46
9.450
10.13
30.53
10.13
11.64
74
29.93
EV/EBITx
32.83
32.27
34.42
40.51
43.80
46.04
46.69
54.10
53.74
64.38
30.87
53.74
44.92
18
15.83
FCF yield (avg)%
5.46
2.72
0.40
0.40
1.11
0.40
0.40
0.40
0.40
0.40
23.58
0.40
0.40
79
22.80
FCF margin%
12.85
10.91
11.77
14.72
14.01
16.82
15.66
14.13
11.63
8.92
15.08
14.13
13.43
21
0.697
FCF / Net incomex
1.698
1.534
1.643
1.678
1.827
1.839
1.664
1.698
1.802
1.577
0.245
1.698
1.688
6
3.02
ROIC%
7.23
6.06
8.32
7.46
5.84
7.00
9.47
8.49
5.74
5.22
8.29
7.00
7.11
80
3.99
Return on equity%
5.25
6.02
7.64
6.37
6.85
4.09
3.41
6.36
6.95
9.89
27.28
6.36
6.36
35
24.91
Return on assets%
4.64
7.21
5.27
3.93
3.56
4.87
2.88
3.28
4.65
4.94
14.98
4.65
4.64
93
6.05
EPSNT$
14.53
16.30
18.40
18.04
19.78
20.83
19.83
21.93
24.18
25.93
6.23
5.56%
7.58%
—
14.19
EPS growth%
18.98
21.69
21.85
21.24
23.58
22.61
24.39
24.77
23.92
24.48
4.78
24.39
23.09
67
6.64
Bookvalue per shNT$
6.36
5.52
5.34
4.55
4.57
4.54
4.89
4.63
4.84
4.70
7.21
0.57%
(2.76%)
—
10.74
FCF per shareNT$
2.32
2.51
2.62
2.63
2.79
2.59
2.56
2.56
2.85
2.97
4.47
1.28%
3.61%
—
7.97
Dividend per shNT$
9.30
9.60
10.16
11.73
12.28
12.65
12.51
12.32
14.35
16.99
4.12
6.70%
6.53%
—
8.07
Div yield (avg)%
9.48
10.89
12.53
15.11
18.09
20.38
19.40
17.47
16.13
17.37
4.08
17.47
16.75
41
21.20
Payout ratio%
6.17
4.00
4.94
4.75
6.02
3.94
2.18
1.55
3.40
4.54
21.91
3.40
4.27
8
86.84
Shares (diluted)M
60.72
64.09
63.64
60.55
57.01
56.96
51.37
49.70
47.69
45.34
89.09
(4.47%)
(3.75%)
64
11.56
Buyback yield%
21.52
21.72
24.15
25.84
27.94
27.43
26.49
26.52
25.99
23.01
14.95
26.49
25.91
85
1.385
D/E ratiox
1.549
1.480
1.652
1.511
1.562
1.422
1.619
1.724
1.790
1.710
0.797
1.710
1.590
79
158.1
Enterprise valueNT$M
617.8
569.3
566.3
531.7
501.8
538.0
497.3
473.1
436.7
383.6
423.1
(5.23%)
(4.23%)
44
882.4
LT debtNT$M
175.7
175.6
165.4
177.0
200.0
213.0
199.1
181.1
196.2
188.4
778.1
(1.18%)
(0.13%)
10
Cost of revenue
5.81%
0.96×
Operating expenses
6.33%
1.01×
Cash and investments
17.26%
Spread over hurdle
17.17%