0.751
RevenueNT$B
1.910
1.947
1.967
2.067
2.162
2.237
2.291
2.364
2.417
2.525
0.802
3.16%
2.95%
24
3.45
Revenue growth%
20.12
22.94
25.15
23.86
21.92
22.37
20.54
17.81
16.65
15.23
18.42
17.81
21.23
81
19.55
Gross margin%
7.04
7.72
6.95
9.93
11.30
8.64
8.34
7.37
8.29
5.61
14.84
8.29
8.00
50
24.84
Operating margin%
1.43
2.70
2.22
1.41
2.75
2.62
1.84
0.40
1.91
2.75
15.93
1.91
2.06
37
2.83
Net margin%
3.99
6.71
5.65
3.97
5.51
8.16
5.34
5.23
3.12
3.90
4.91
5.23
5.29
48
8.068
P/E ratio (avg)x
47.15
44.46
49.32
48.33
54.25
59.59
65.07
66.31
71.15
81.47
12.49
66.31
56.92
7
6.924
EV/EBITx
33.15
36.08
40.47
43.43
40.81
40.02
38.25
40.02
38.87
40.67
28.19
40.02
40.02
30
12.32
FCF yield (avg)%
1.69
4.17
6.66
7.32
4.68
3.48
6.05
7.84
9.07
6.40
12.74
6.40
6.23
57
19.05
FCF margin%
4.11
5.69
5.87
3.63
5.24
2.85
4.11
5.98
8.80
10.23
9.52
5.98
5.46
73
0.668
FCF / Net incomex
0.364
0.393
0.372
0.385
0.438
0.508
0.554
0.528
0.578
0.574
1.437
0.554
0.473
55
19.77
ROIC%
22.42
23.41
25.26
27.18
25.11
22.58
21.30
23.08
21.96
24.12
27.30
22.58
23.24
29
20.83
Return on equity%
18.41
17.19
17.77
16.37
13.53
11.27
13.78
11.63
9.24
11.13
19.20
11.27
13.65
29
2.24
Return on assets%
13.47
14.42
16.35
17.44
16.21
15.04
15.59
14.97
16.20
13.60
14.65
15.04
15.32
27
25.92
EPSNT$
48.35
56.33
62.14
71.74
70.36
70.19
80.66
89.01
94.10
110.66
28.34
9.48%
9.62%
—
17.35
EPS growth%
9.34
8.43
9.81
11.85
10.21
10.97
11.22
10.43
12.67
11.11
26.33
11.11
10.70
16
10.36
Bookvalue per shNT$
24.97
23.85
21.94
20.60
21.56
22.91
23.10
23.70
22.75
21.86
28.36
0.27%
(0.67%)
—
5.61
FCF per shareNT$
31.47
33.23
33.30
32.50
32.90
34.23
33.76
35.87
35.84
42.79
21.35
5.40%
4.02%
—
26.05
Dividend per shNT$
21.04
22.56
21.65
20.46
20.43
21.14
24.02
27.65
31.70
33.63
15.91
10.48%
6.23%
—
12.75
Div yield (avg)%
20.16
20.05
22.52
23.58
20.98
20.12
19.53
21.18
22.21
21.74
10.29
21.18
21.08
43
19.67
Payout ratio%
15.82
15.93
15.92
16.08
14.79
13.08
12.78
13.87
15.41
13.96
20.73
13.87
15.10
12
74.90
Shares (diluted)M
86.92
91.64
83.60
85.99
92.24
94.72
82.64
88.60
79.35
71.87
76.83
(4.87%)
(2.52%)
7
21.41
Buyback yield%
7.31
9.70
7.98
9.53
8.30
8.44
11.21
11.67
12.55
13.36
26.97
11.67
9.62
92
1.280
D/E ratiox
0.758
0.766
0.813
0.877
1.006
1.154
1.351
1.295
1.266
1.257
1.711
1.266
1.080
65
1.708
Enterprise valueNT$B
0.514
0.560
0.662
0.660
0.721
0.840
0.874
0.983
0.962
1.112
1.924
9.06%
9.50%
24
1.950
LT debtNT$B
0.554
0.584
0.505
0.476
0.500
0.453
0.465
0.436
0.426
0.386
1.153
(5.01%)
(5.01%)
74
Cost of revenue
2.95%
1.00×
Operating expenses
3.46%
1.05×
Spread over hurdle
(1.90%)