3.437
RevenueNT$B
8.438
8.815
9.340
10.04
10.36
11.10
11.56
12.31
13.01
13.51
3.741
5.47%
5.28%
45
3.46
Revenue growth%
10.41
8.59
6.17
7.80
6.76
7.75
6.02
5.58
2.80
0.54
11.13
5.58
6.46
7
12.26
Gross margin%
14.26
15.82
14.01
11.24
11.53
11.79
10.07
7.46
8.41
9.09
22.15
9.09
11.38
29
12.11
Operating margin%
7.50
6.30
5.07
7.70
6.07
4.15
5.59
5.08
2.98
0.47
29.39
4.15
5.33
48
3.38
Net margin%
8.85
6.08
7.68
7.35
6.83
8.78
10.89
9.52
11.51
12.28
19.91
10.89
8.82
58
35.14
P/E ratio (avg)x
9.972
10.48
9.257
9.625
10.09
10.80
9.771
10.48
10.56
10.22
10.10
10.48
10.16
75
25.53
EV/EBITx
27.09
25.98
27.72
28.41
27.10
26.50
29.48
28.74
31.81
35.67
16.99
29.48
28.07
13
9.61
FCF yield (avg)%
13.43
10.77
13.68
12.96
15.33
17.27
18.74
19.64
20.46
20.56
2.30
19.64
16.30
12
28.35
FCF margin%
14.59
16.20
14.14
14.74
15.49
18.46
20.98
23.16
21.25
22.27
6.73
21.25
17.33
12
0.247
FCF / Net incomex
1.128
1.020
0.997
0.935
1.039
1.067
1.133
1.112
1.038
1.020
0.207
1.067
1.038
26
4.12
ROIC%
10.61
8.02
5.21
7.48
9.97
8.07
8.04
5.73
7.86
6.88
27.75
7.86
7.94
26
25.52
Return on equity%
13.90
12.67
10.93
8.32
10.17
11.22
10.20
12.77
11.40
10.70
29.72
11.22
11.08
12
2.67
Return on assets%
17.54
16.32
16.50
15.41
15.76
16.75
19.55
22.00
19.51
21.81
4.41
19.55
17.14
35
6.96
EPSNT$
14.29
14.99
12.88
12.34
12.31
12.70
11.79
11.58
11.93
10.85
7.51
(2.49%)
(2.79%)
—
16.43
EPS growth%
15.97
15.17
12.74
11.19
11.89
13.76
10.85
11.64
11.53
11.12
19.27
11.53
11.77
39
17.25
Bookvalue per shNT$
24.05
28.46
31.68
31.71
33.48
33.60
35.56
38.68
40.10
47.51
10.83
7.25%
8.11%
—
12.15
FCF per shareNT$
15.26
16.07
16.95
17.17
16.68
16.21
17.39
17.06
19.61
21.06
12.99
4.78%
4.61%
—
2.75
Dividend per shNT$
9.33
9.19
9.93
9.98
10.65
10.17
10.23
10.69
10.74
9.07
5.94
(3.16%)
(0.22%)
—
19.37
Div yield (avg)%
6.45
3.71
1.87
0.40
0.40
1.84
1.46
0.40
0.84
0.40
11.33
0.84
1.15
95
11.64
Payout ratio%
32.08
29.82
27.38
29.91
27.83
25.88
26.28
24.67
23.78
23.86
10.52
24.67
26.83
18
183.0
Shares (diluted)M
172.2
191.4
181.1
195.9
206.9
212.8
239.3
256.9
280.1
299.4
185.8
7.68%
6.32%
23
2.90
Buyback yield%
14.11
15.65
16.59
13.62
13.64
12.80
10.04
10.94
10.89
11.12
24.37
10.94
13.21
7
0.704
D/E ratiox
1.008
0.895
0.810
0.852
0.934
0.970
0.964
1.068
1.049
0.946
0.105
0.970
0.955
52
8.282
Enterprise valueNT$B
1.781
1.986
2.326
2.570
2.917
2.895
2.855
2.760
2.872
3.038
1.153
0.82%
5.19%
77
5.325
LT debtNT$B
2.014
2.137
2.126
2.154
2.342
2.553
2.380
2.458
2.530
2.627
9.625
2.33%
1.93%
12
Cost of revenue
5.00%
0.97×
Operating expenses
6.17%
1.09×
Cash and investments
22.46%
Property and equipment
19.52%
Spread over hurdle
27.92%