8.634
RevenueNT$B
7.805
8.066
8.031
8.019
8.270
8.375
8.413
8.524
8.696
8.840
9.435
1.34%
1.56%
95
16.88
Revenue growth%
0.40
0.40
0.40
1.03
3.12
5.09
3.82
2.25
3.12
5.64
21.18
3.82
2.69
83
24.38
Gross margin%
17.33
20.06
20.31
22.33
20.36
21.15
22.05
22.97
20.65
20.28
7.96
21.15
20.50
28
11.88
Operating margin%
31.39
29.29
30.54
32.04
33.29
31.03
33.35
34.10
31.82
34.35
20.22
33.35
31.93
74
4.75
Net margin%
15.38
17.98
16.05
18.70
19.08
19.50
16.94
15.06
14.99
13.92
9.16
15.06
16.49
88
20.06
P/E ratio (avg)x
66.86
77.87
81.48
82.17
96.49
105.5
108.0
126.9
132.6
140.9
34.61
126.9
101.0
15
29.40
EV/EBITx
44.26
51.32
60.82
72.41
86.27
96.26
104.5
108.8
124.3
130.2
12.38
108.8
91.26
77
11.28
FCF yield (avg)%
9.70
12.24
11.30
11.06
10.63
12.15
10.41
13.37
11.02
10.19
8.74
11.02
11.04
17
11.63
FCF margin%
23.44
21.03
22.80
22.70
21.76
23.98
22.66
20.56
18.96
17.02
15.80
20.56
22.21
8
0.443
FCF / Net incomex
0.487
0.438
0.425
0.417
0.451
0.492
0.444
0.413
0.380
0.410
1.054
0.413
0.431
90
20.83
ROIC%
21.60
20.70
23.14
23.12
24.19
22.38
22.36
21.97
23.11
21.69
3.34
22.36
22.37
22
9.67
Return on equity%
18.58
18.06
20.85
21.76
24.28
21.99
24.11
25.62
26.28
23.80
12.88
24.11
22.89
26
10.21
Return on assets%
3.08
4.79
7.56
8.11
5.36
5.87
8.47
11.43
9.65
7.26
27.25
8.47
7.41
18
1.30
EPSNT$
3.29
3.36
3.27
3.14
3.36
3.45
3.22
3.38
3.41
3.79
1.37
2.43%
1.69%
—
11.99
EPS growth%
31.00
32.41
31.89
29.30
28.06
30.37
28.70
28.04
30.82
28.74
24.87
28.74
29.83
23
1.30
Bookvalue per shNT$
3.76
3.94
3.52
3.65
3.73
3.69
3.83
4.06
4.08
3.63
4.29
(0.55%)
0.01%
—
1.66
FCF per shareNT$
4.08
4.20
4.35
4.34
4.62
4.98
5.34
5.37
5.09
4.65
3.89
0.15%
1.91%
—
3.59
Dividend per shNT$
2.53
2.29
1.96
1.96
2.06
1.92
1.86
1.74
1.68
1.44
4.82
(6.94%)
(5.19%)
—
10.51
Div yield (avg)%
29.67
30.41
32.34
29.47
31.36
33.20
35.87
38.73
37.34
37.25
19.10
37.25
32.77
67
2.85
Payout ratio%
0.40
0.40
1.09
0.40
0.40
0.40
1.16
1.67
2.09
2.59
6.65
1.67
0.74
64
1.276
Shares (diluted)B
1.330
1.439
1.280
1.147
0.981
0.970
1.043
1.028
0.890
0.853
1.290
(2.75%)
(4.28%)
53
6.43
Buyback yield%
33.18
30.60
30.74
30.50
31.21
28.64
28.26
26.38
27.65
30.19
6.85
28.26
30.34
62
1.496
D/E ratiox
1.200
1.256
1.357
1.435
1.520
1.532
1.639
1.507
1.518
1.596
1.181
1.532
1.513
35
1.036
Enterprise valueNT$B
12.37
14.03
14.25
16.48
18.94
21.46
21.02
20.99
20.86
21.28
7.898
2.36%
7.56%
13
0.781
LT debtNT$B
3.763
4.282
4.026
4.040
3.883
4.103
4.369
4.230
4.537
4.150
7.036
1.34%
0.38%
11
Cost of revenue
1.38%
0.98×
Operating expenses
1.62%
1.01×
Property and equipment
19.18%
Spread over hurdle
17.56%