2.864
RevenueNT$B
2.165
2.187
2.222
2.229
2.290
2.355
2.356
2.340
2.350
2.372
3.169
0.71%
0.95%
94
19.73
Revenue growth%
7.16
8.01
7.36
4.97
4.65
3.77
1.80
0.40
2.08
1.65
14.78
1.80
4.21
36
11.69
Gross margin%
13.77
13.38
13.71
12.57
15.04
16.05
15.69
16.79
19.23
19.77
6.34
16.79
15.37
87
10.81
Operating margin%
19.97
20.14
18.58
19.05
19.46
22.03
21.93
20.50
19.53
19.29
14.34
20.50
19.75
75
10.90
Net margin%
5.07
6.19
3.74
4.03
6.10
3.26
4.19
1.54
2.84
4.50
18.72
3.26
4.11
62
34.48
P/E ratio (avg)x
10.61
11.14
10.81
10.42
12.08
12.72
12.85
13.04
12.41
14.39
7.525
12.85
12.25
51
36.13
EV/EBITx
38.55
40.37
39.04
36.86
41.57
45.35
46.79
52.98
57.58
62.20
7.377
52.98
43.46
39
19.06
FCF yield (avg)%
7.68
6.17
3.99
6.64
8.67
7.04
7.93
8.47
9.97
11.43
7.80
8.47
7.81
7
7.21
FCF margin%
28.29
27.10
29.08
28.05
26.10
26.08
23.36
21.68
23.03
23.99
5.95
23.36
26.09
41
1.208
FCF / Net incomex
0.483
0.498
0.508
0.511
0.551
0.563
0.568
0.579
0.662
0.754
1.586
0.579
0.557
46
7.81
ROIC%
13.40
11.15
12.86
14.96
14.42
12.35
12.13
11.14
11.67
11.24
14.14
11.67
12.24
32
13.32
Return on equity%
24.93
23.72
25.21
22.38
23.70
22.47
23.17
23.29
21.09
23.39
6.00
23.17
23.34
81
21.16
Return on assets%
23.79
26.12
27.96
30.39
29.81
29.72
28.49
29.28
31.92
29.11
3.48
29.28
29.19
67
6.09
EPSNT$
11.74
10.67
11.22
10.39
10.98
11.02
11.57
10.87
10.72
11.59
6.32
1.08%
(1.37%)
—
18.31
EPS growth%
2.43
5.01
6.09
4.28
7.12
7.88
9.35
8.59
7.71
9.76
17.94
8.59
7.41
60
10.12
Bookvalue per shNT$
5.85
6.59
7.75
7.37
7.50
7.34
7.09
8.24
8.78
9.55
12.17
4.94%
6.06%
—
7.50
FCF per shareNT$
25.22
30.22
35.68
42.85
51.09
52.14
55.67
58.20
65.62
78.76
3.49
9.04%
13.13%
—
2.89
Dividend per shNT$
11.77
10.83
10.19
9.10
8.55
8.29
7.63
8.46
7.48
7.32
14.04
(3.06%)
(5.92%)
—
13.65
Div yield (avg)%
8.35
8.61
5.97
7.05
5.90
6.49
7.45
7.75
8.10
10.76
14.17
7.75
7.60
45
21.22
Payout ratio%
24.73
26.90
24.30
22.62
24.04
23.46
21.28
21.38
20.40
22.10
2.80
21.38
23.04
16
89.26
Shares (diluted)M
82.53
86.76
82.39
75.75
81.71
86.67
89.83
91.16
85.04
77.57
90.43
(1.04%)
0.31%
54
16.18
Buyback yield%
24.28
24.79
21.93
20.63
23.58
21.78
24.27
27.20
27.58
28.87
11.51
27.20
24.27
57
0.599
D/E ratiox
1.385
1.332
1.307
1.283
1.231
1.356
1.284
1.315
1.209
1.086
1.576
1.284
1.296
16
1.520
Enterprise valueNT$B
0.199
0.207
0.229
0.237
0.227
0.241
0.227
0.227
0.212
0.222
1.332
(0.46%)
1.76%
75
0.557
LT debtNT$B
1.102
1.127
1.081
1.159
1.336
1.541
1.831
2.114
2.053
2.424
1.960
12.66%
9.11%
26
Cost of revenue
1.04%
1.01×
Operating expenses
0.58%
0.96×
Property and equipment
17.06%
Spread over hurdle
(1.39%)