0.245
RevenueNT$B
0.889
0.924
0.959
0.954
0.964
1.001
0.996
1.029
1.030
1.063
0.257
1.98%
1.87%
16
7.97
Revenue growth%
17.51
15.12
13.89
15.51
18.48
17.58
17.18
17.90
18.83
16.89
6.54
17.58
17.35
42
13.12
Gross margin%
18.14
18.45
19.47
19.80
18.50
16.62
18.25
20.14
20.88
21.75
13.64
20.14
18.98
43
17.88
Operating margin%
1.04
0.40
1.66
1.43
0.68
3.52
3.85
2.18
3.44
5.48
27.10
3.52
1.92
89
19.87
Net margin%
15.85
17.84
16.23
13.25
11.65
12.81
14.99
16.35
16.30
18.05
19.84
16.30
16.04
45
7.259
P/E ratio (avg)x
16.95
16.96
19.05
20.88
21.24
19.82
20.92
23.18
22.44
23.50
28.51
22.44
20.90
6
17.07
EV/EBITx
33.97
39.18
45.47
46.32
54.29
63.96
64.69
68.20
69.08
77.56
11.20
68.20
59.12
34
16.94
FCF yield (avg)%
29.80
28.61
31.42
31.56
34.22
32.43
32.67
34.83
36.89
39.76
28.76
34.83
32.55
32
12.58
FCF margin%
22.15
24.04
26.28
24.47
24.34
25.47
27.83
27.92
25.54
24.08
5.25
25.54
24.97
88
1.716
FCF / Net incomex
1.084
1.076
1.150
1.291
1.268
1.214
1.417
1.365
1.542
1.499
0.840
1.417
1.279
25
28.95
ROIC%
5.98
8.01
9.59
9.70
9.24
8.99
9.70
12.27
9.55
9.84
27.92
9.70
9.57
72
7.63
Return on equity%
15.28
13.64
10.82
9.47
11.22
9.45
11.87
9.53
11.20
14.15
19.10
11.20
11.21
44
6.54
Return on assets%
17.24
19.96
17.29
16.35
13.78
12.61
14.11
13.56
14.30
13.74
15.17
13.74
14.20
84
2.08
EPSNT$
2.26
2.16
2.10
2.03
1.99
2.26
2.24
2.40
2.54
2.78
2.25
6.91%
2.84%
—
25.65
EPS growth%
13.98
11.91
12.19
11.75
14.73
15.62
14.23
11.82
10.47
10.20
20.52
11.82
12.05
16
2.57
Bookvalue per shNT$
6.61
7.52
7.17
7.90
7.97
7.55
7.42
8.25
9.25
9.28
6.38
3.10%
4.64%
—
1.24
FCF per shareNT$
11.15
13.22
15.86
18.09
17.76
21.29
24.71
25.09
26.05
27.76
1.89
9.35%
10.35%
—
5.73
Dividend per shNT$
4.85
4.74
4.86
4.56
4.74
4.39
3.80
3.64
3.91
4.16
3.29
(2.58%)
(2.14%)
—
9.22
Div yield (avg)%
7.78
7.35
6.14
6.60
5.60
5.93
5.77
7.08
4.96
3.39
10.44
5.77
6.03
9
18.11
Payout ratio%
4.71
4.05
6.22
9.20
11.80
13.94
14.69
16.19
18.32
20.15
24.68
16.19
12.87
49
82.41
Shares (diluted)M
79.46
76.12
73.57
74.95
69.85
59.23
53.54
46.04
43.68
40.13
79.72
(10.49%)
(6.23%)
19
29.16
Buyback yield%
14.47
13.27
16.16
15.46
15.99
15.41
18.24
19.67
19.20
18.36
28.80
18.36
16.07
48
0.182
D/E ratiox
0.600
0.639
0.621
0.615
0.712
0.800
0.819
0.940
1.093
1.059
0.999
0.940
0.756
73
0.836
Enterprise valueNT$B
1.148
1.158
1.371
1.357
1.425
1.681
1.637
1.924
2.131
2.466
0.604
11.59%
9.54%
71
0.838
LT debtNT$B
1.260
1.330
1.424
1.508
1.466
1.366
1.557
1.658
1.814
1.875
0.213
5.05%
4.56%
85
Cost of revenue
1.95%
1.01×
Operating expenses
1.61%
0.98×
Property and equipment
17.84%
Spread over hurdle
21.91%