2.820
RevenueNT$B
12.42
12.55
12.68
12.43
12.71
12.64
12.73
12.51
12.41
12.75
3.005
0.06%
0.07%
69
22.13
Revenue growth%
21.90
21.97
24.47
21.96
20.81
22.42
23.41
25.62
23.20
26.08
11.08
23.41
22.81
29
20.96
Gross margin%
33.66
32.67
31.70
32.10
33.41
34.45
33.33
32.56
34.15
36.44
19.33
34.15
33.37
19
18.91
Operating margin%
20.90
19.48
16.63
19.07
20.85
18.33
19.71
17.44
16.94
16.39
9.16
17.44
18.70
55
5.95
Net margin%
30.51
29.14
31.49
34.22
34.22
34.01
35.97
33.69
35.75
38.12
21.47
35.75
34.12
32
32.47
P/E ratio (avg)x
8.098
7.262
7.112
6.616
6.088
5.643
5.153
5.486
5.114
4.442
12.73
5.153
5.866
34
9.556
EV/EBITx
23.73
23.63
23.71
23.23
27.49
32.72
36.35
40.64
41.69
49.13
12.92
40.64
30.11
88
15.98
FCF yield (avg)%
33.88
33.07
31.41
31.53
29.47
29.43
29.63
29.93
30.39
30.11
26.04
29.93
30.25
61
19.66
FCF margin%
10.53
9.55
8.44
5.80
7.45
5.82
8.66
10.54
11.16
8.58
2.64
8.66
8.62
34
0.683
FCF / Net incomex
1.203
1.092
1.085
1.149
1.061
0.972
0.887
0.930
0.969
1.072
0.744
0.969
1.067
19
10.25
ROIC%
11.12
12.27
9.96
7.30
9.36
9.82
9.76
12.05
10.23
7.84
23.68
9.82
9.89
60
15.65
Return on equity%
3.05
3.13
5.46
3.06
2.85
3.85
0.98
3.13
4.74
3.40
11.97
3.40
3.13
65
25.61
Return on assets%
12.16
13.33
12.68
11.95
12.46
14.06
17.06
15.71
18.29
19.67
5.48
17.06
13.70
17
24.70
EPSNT$
15.72
17.34
16.98
16.79
15.73
15.13
15.66
15.02
14.60
13.42
26.26
(3.12%)
(0.28%)
—
14.61
EPS growth%
14.43
13.76
12.18
14.43
15.32
14.34
12.38
13.80
12.13
9.32
10.20
12.38
13.78
49
11.58
Bookvalue per shNT$
15.91
17.89
18.96
19.35
20.50
23.63
26.63
29.48
33.68
34.81
5.44
11.17%
9.68%
—
12.13
FCF per shareNT$
17.70
18.57
18.01
15.73
16.59
15.32
13.56
13.82
12.48
13.05
7.81
(4.69%)
(3.65%)
—
7.32
Dividend per shNT$
23.37
26.19
30.73
30.30
28.88
33.90
36.97
42.44
49.44
49.78
16.50
11.51%
9.49%
—
12.48
Div yield (avg)%
9.98
7.65
5.45
3.73
2.08
0.40
0.40
0.40
2.40
0.40
2.84
0.40
2.24
93
13.56
Payout ratio%
18.01
18.63
19.92
17.27
16.14
16.03
18.45
18.63
17.20
20.20
19.76
18.45
18.23
37
290.4
Shares (diluted)M
408.9
417.0
448.8
492.4
482.0
525.9
511.0
525.8
604.8
709.5
288.9
8.04%
6.49%
17
23.98
Buyback yield%
18.63
21.29
23.56
21.01
23.03
20.15
17.47
17.47
18.96
17.72
12.28
17.72
19.55
95
1.601
D/E ratiox
0.319
0.376
0.407
0.489
0.585
0.604
0.700
0.798
0.878
1.044
0.638
0.798
0.595
32
1.457
Enterprise valueNT$B
4.886
4.300
3.851
4.164
4.579
4.826
5.037
5.038
4.510
4.743
11.56
0.71%
(0.51%)
76
8.786
LT debtNT$B
4.623
4.986
5.136
5.671
6.329
5.747
5.803
5.477
4.954
5.002
0.791
(4.60%)
0.88%
87
Cost of revenue
(0.09%)
0.98×
Operating expenses
0.22%
1.01×
Spread over hurdle
16.14%