0.689
RevenueNT$B
0.700
0.753
0.792
0.861
0.921
0.994
1.078
1.178
1.254
1.314
0.733
7.37%
7.20%
58
23.92
Revenue growth%
30.69
31.01
29.68
28.54
26.46
28.49
28.88
28.86
29.19
32.07
29.59
28.88
29.04
57
14.65
Gross margin%
10.07
8.64
11.23
9.08
9.97
11.64
10.14
8.25
6.65
3.66
27.84
8.25
9.52
73
18.54
Operating margin%
16.00
13.59
14.05
13.19
15.04
13.62
15.02
17.92
20.72
20.63
10.46
17.92
15.03
23
20.99
Net margin%
9.74
8.72
9.47
11.56
12.91
10.46
8.70
9.21
7.43
8.43
19.15
8.70
9.34
71
12.73
P/E ratio (avg)x
41.36
43.98
44.29
45.65
49.23
55.50
66.11
64.50
75.66
83.93
14.94
66.11
52.37
5
16.08
EV/EBITx
26.39
27.54
24.96
24.84
26.37
25.58
24.89
25.62
28.36
25.28
34.34
25.58
25.60
79
7.29
FCF yield (avg)%
30.88
29.88
30.22
30.93
31.51
29.16
31.50
29.05
30.88
28.62
5.33
29.16
30.55
56
4.56
FCF margin%
26.37
24.99
23.70
22.66
24.88
24.07
21.15
23.81
23.34
20.66
18.72
23.34
23.75
85
0.126
FCF / Net incomex
1.628
1.497
1.709
1.958
1.877
2.006
1.908
2.027
2.262
2.368
0.157
2.027
1.933
38
2.54
ROIC%
0.40
0.40
0.40
2.91
2.96
5.20
6.72
4.85
4.40
1.71
26.99
4.85
2.93
7
14.44
Return on equity%
4.69
4.21
2.38
0.40
0.40
0.76
0.40
1.13
0.44
0.40
5.30
0.44
0.60
51
5.14
Return on assets%
23.93
23.09
24.30
23.13
20.95
18.06
17.12
14.49
17.48
19.62
15.25
17.48
20.28
6
9.23
EPSNT$
9.54
9.98
9.26
10.18
9.60
9.80
9.79
10.55
10.54
10.91
9.71
2.59%
2.34%
—
18.72
EPS growth%
20.04
22.12
21.05
23.32
22.12
20.23
21.24
22.38
21.47
20.11
20.70
21.24
21.35
53
4.97
Bookvalue per shNT$
14.08
16.47
19.24
22.19
23.24
22.84
25.90
25.54
25.69
29.41
5.05
4.82%
9.52%
—
4.14
FCF per shareNT$
8.19
7.26
7.20
7.64
7.28
7.03
6.18
6.61
6.56
6.99
4.68
(0.81%)
(0.68%)
—
5.97
Dividend per shNT$
11.06
11.43
13.31
13.57
15.78
15.66
17.71
20.63
20.13
21.73
2.64
6.61%
8.03%
—
6.66
Div yield (avg)%
33.15
31.28
29.69
28.40
30.79
33.29
32.07
30.88
32.87
31.89
21.99
32.07
31.58
92
22.57
Payout ratio%
20.17
22.34
20.57
23.54
25.39
25.15
23.69
23.87
23.26
20.55
25.60
23.69
23.40
60
69.02
Shares (diluted)M
83.85
85.85
98.80
107.8
112.3
113.8
115.3
121.0
135.1
146.0
68.09
5.39%
5.52%
64
20.84
Buyback yield%
20.68
23.36
21.95
19.29
18.47
17.90
19.18
20.93
23.56
21.07
20.16
20.93
20.80
9
0.248
D/E ratiox
1.011
1.058
1.012
0.953
1.023
1.087
1.054
1.038
1.059
0.962
1.200
1.054
1.031
75
1,053
Enterprise valueNT$M
438.2
451.7
452.6
385.1
379.8
328.8
287.5
266.5
233.2
208.6
268.6
(11.30%)
(6.65%)
93
1.112
LT debtNT$B
1.641
1.634
1.655
1.609
1.690
1.749
1.792
1.951
2.118
2.227
1.406
5.67%
3.85%
62
Cost of revenue
7.19%
1.00×
Operating expenses
7.03%
0.98×
Property and equipment
16.78%
Spread over hurdle
(2.72%)