12.88
RevenueNT$B
8.645
8.653
8.903
9.144
9.464
9.760
9.771
10.07
10.36
10.68
14.21
2.45%
2.05%
20
17.95
Revenue growth%
22.02
21.93
24.34
21.71
24.21
22.15
20.16
22.47
24.98
24.54
13.87
22.47
22.31
6
27.23
Gross margin%
20.65
18.62
15.95
13.98
14.67
15.01
13.17
14.06
11.11
12.83
12.69
13.17
14.37
20
19.21
Operating margin%
3.77
3.37
3.17
4.35
6.17
6.88
8.04
8.12
10.23
11.93
24.86
8.12
6.53
26
17.02
Net margin%
32.07
34.08
33.67
34.84
32.41
33.78
32.62
32.50
35.31
36.58
20.81
33.78
33.72
15
31.40
P/E ratio (avg)x
31.40
33.45
32.53
36.30
38.52
38.26
38.67
41.04
47.36
52.32
6.919
41.04
38.39
35
30.79
EV/EBITx
32.05
33.44
35.48
36.73
36.63
38.93
41.71
47.41
46.55
52.40
31.03
46.55
37.83
41
7.49
FCF yield (avg)%
0.45
2.49
2.68
4.32
3.94
5.56
7.31
5.91
5.41
6.50
28.47
5.91
4.86
92
18.28
FCF margin%
15.74
14.12
16.79
18.05
18.30
15.62
17.54
17.26
17.32
19.30
25.03
17.32
17.29
75
1.351
FCF / Net incomex
1.332
1.501
1.495
1.532
1.653
1.815
2.016
2.195
2.150
2.353
1.548
2.150
1.734
82
26.26
ROIC%
32.63
34.17
35.28
34.60
35.31
32.72
32.01
31.24
33.68
33.41
29.22
32.72
33.54
74
6.45
Return on equity%
21.09
19.74
16.83
17.89
18.00
17.91
15.26
15.47
12.52
10.09
28.91
15.26
17.36
90
21.20
Return on assets%
7.79
9.22
8.58
9.57
11.53
10.32
12.84
13.39
14.97
14.96
28.04
13.39
10.93
45
5.62
EPSNT$
4.77
4.61
5.03
5.46
5.53
5.93
6.17
6.02
5.25
4.50
6.25
(4.05%)
(0.82%)
—
14.27
EPS growth%
12.64
13.42
11.60
9.32
11.80
10.55
9.88
12.16
13.01
13.97
10.54
12.16
11.98
68
2.98
Bookvalue per shNT$
2.31
2.54
2.35
2.54
2.33
2.26
2.37
2.52
2.84
2.90
5.78
4.50%
3.16%
—
8.90
FCF per shareNT$
9.90
10.36
10.38
12.05
11.34
13.08
14.69
14.13
15.00
14.40
6.84
4.90%
3.92%
—
6.33
Dividend per shNT$
9.50
10.86
10.66
11.10
12.51
13.98
16.21
17.11
17.44
17.51
6.30
6.95%
7.69%
—
11.21
Div yield (avg)%
18.63
17.15
14.65
15.66
14.77
14.88
15.62
13.00
11.07
13.35
7.24
13.35
14.83
72
4.23
Payout ratio%
17.95
15.20
15.42
15.46
18.19
16.78
14.85
17.64
19.51
21.63
11.54
17.64
17.21
74
704.7
Shares (diluted)M
621.9
644.1
624.0
546.3
541.4
485.7
519.6
455.2
478.9
459.3
690.4
(3.23%)
(4.22%)
46
15.30
Buyback yield%
4.36
3.93
4.04
6.13
5.25
2.33
1.93
0.40
0.40
0.40
7.48
0.40
3.13
71
0.999
D/E ratiox
1.213
1.072
1.176
1.066
0.940
0.922
0.844
0.831
0.890
0.801
0.179
0.844
0.931
64
2.995
Enterprise valueNT$B
9.315
9.407
9.545
9.859
8.458
7.891
7.731
8.416
8.609
7.905
11.06
(1.34%)
(2.02%)
22
12.97
LT debtNT$B
6.268
6.069
5.681
5.720
5.442
5.779
5.339
6.031
6.285
6.492
12.44
3.59%
1.04%
14
Cost of revenue
2.08%
1.00×
Operating expenses
2.52%
1.05×
Goodwill & intangibles
12.81%
Spread over hurdle
(0.42%)