0.142
RevenueNT$B
3.045
3.112
3.186
3.216
3.273
3.245
3.215
3.251
3.259
3.203
0.147
(0.43%)
0.52%
95
26.54
Revenue growth%
3.03
0.96
0.40
0.40
0.69
2.31
2.28
4.20
1.69
0.90
14.91
2.28
1.32
40
15.92
Gross margin%
27.73
27.71
24.75
23.20
21.16
22.41
21.77
19.02
21.22
21.07
3.10
21.22
22.09
51
22.55
Operating margin%
10.91
9.52
9.06
11.32
10.97
10.22
11.57
11.47
11.62
9.79
24.99
11.47
10.94
32
8.25
Net margin%
4.27
2.95
0.90
1.91
1.90
0.98
0.96
3.03
4.00
4.89
6.89
3.03
2.43
20
21.62
P/E ratio (avg)x
46.33
48.81
50.04
49.10
55.51
57.51
67.69
75.14
74.33
73.63
10.48
73.63
56.51
51
15.14
EV/EBITx
33.51
37.36
42.47
43.37
40.92
43.19
48.94
48.03
49.83
54.52
37.45
48.94
43.28
80
15.13
FCF yield (avg)%
18.47
19.81
19.96
17.75
17.03
19.78
18.07
19.98
18.70
16.46
17.60
18.70
18.59
85
6.23
FCF margin%
3.37
2.53
4.13
2.87
3.37
2.58
0.40
0.40
0.40
2.25
25.15
0.40
2.55
28
0.864
FCF / Net incomex
0.763
0.718
0.700
0.660
0.727
0.768
0.746
0.721
0.709
0.724
1.679
0.724
0.723
31
29.39
ROIC%
22.55
24.53
25.44
25.09
26.64
29.05
31.54
33.86
34.99
37.39
7.33
33.86
27.84
11
4.58
Return on equity%
29.20
28.55
26.61
23.75
22.99
20.41
21.48
22.38
20.73
18.55
16.92
20.73
22.68
28
9.20
Return on assets%
1.49
2.44
0.78
0.40
0.40
0.40
0.40
2.54
0.40
0.40
21.70
0.40
0.40
75
11.51
EPSNT$
4.55
5.08
4.74
5.00
5.55
6.05
5.87
5.33
5.66
5.87
12.00
1.14%
3.07%
—
18.87
EPS growth%
13.30
15.02
16.76
17.88
16.29
14.66
14.21
13.93
12.23
9.82
6.33
13.93
14.43
48
6.12
Bookvalue per shNT$
2.55
2.38
2.43
2.30
2.18
1.92
2.01
1.84
1.68
1.86
4.86
(3.18%)
(4.37%)
—
3.11
FCF per shareNT$
2.61
2.50
2.22
2.23
1.95
1.99
1.89
1.91
1.82
1.76
9.68
(1.97%)
(3.23%)
—
1.86
Dividend per shNT$
4.97
5.51
5.32
5.04
5.08
4.65
4.81
4.43
4.37
4.12
6.93
(4.11%)
(1.67%)
—
22.80
Div yield (avg)%
6.23
3.65
5.62
3.44
4.67
3.16
2.23
2.69
2.96
4.95
8.85
2.96
3.55
90
20.11
Payout ratio%
9.15
7.45
10.43
11.20
9.31
7.02
5.95
7.38
8.51
10.02
2.42
7.38
8.83
13
95.48
Shares (diluted)M
101.4
118.2
121.3
137.6
142.7
150.9
149.2
153.9
162.9
188.0
93.98
5.67%
6.11%
24
5.32
Buyback yield%
4.74
5.54
6.39
3.91
2.45
3.83
5.19
3.89
1.01
0.40
28.88
3.83
3.90
7
0.394
D/E ratiox
1.066
0.998
1.072
0.982
1.076
1.018
0.975
1.053
0.964
1.016
0.701
1.016
1.017
17
2,717
Enterprise valueNT$M
432.1
437.6
496.2
494.2
508.2
576.2
616.0
665.6
754.4
831.1
529.2
10.34%
7.32%
24
1.380
LT debtNT$B
0.583
0.515
0.518
0.558
0.579
0.590
0.580
0.518
0.463
0.451
2.806
(4.88%)
(3.93%)
11
Cost of revenue
0.52%
1.00×
Operating expenses
0.40%
0.99×
Property and equipment
17.78%
Return on capital
138.05%
Spread over hurdle
131.89%