2.780
RevenueNT$B
7.670
7.580
7.754
7.667
7.612
7.748
7.872
8.024
8.103
7.910
2.993
0.77%
0.45%
18
29.59
Revenue growth%
19.00
16.52
15.45
13.96
11.61
13.47
15.67
16.08
15.76
14.45
23.11
15.67
15.56
17
18.82
Gross margin%
3.77
5.99
4.37
6.42
8.14
8.41
9.63
9.77
10.21
9.32
20.09
9.63
8.27
75
5.52
Operating margin%
22.52
23.75
26.58
24.57
24.27
25.49
27.79
29.67
27.08
27.05
3.58
27.08
26.04
22
10.03
Net margin%
18.70
17.58
18.41
17.43
19.69
19.92
22.60
24.26
23.15
24.33
23.11
23.15
19.81
73
24.98
P/E ratio (avg)x
37.80
41.36
44.79
48.39
45.04
50.85
52.76
52.60
58.14
56.93
29.58
52.76
49.62
22
20.80
EV/EBITx
21.26
23.24
25.44
28.87
29.29
29.35
30.01
30.16
28.28
29.18
6.347
29.35
29.03
87
8.47
FCF yield (avg)%
8.87
8.08
6.30
3.82
4.72
3.75
5.53
5.17
4.53
4.07
5.38
4.53
4.94
82
14.57
FCF margin%
14.65
12.81
10.89
9.72
7.88
7.07
9.76
11.28
12.26
13.64
29.66
11.28
11.08
93
1.326
FCF / Net incomex
0.618
0.670
0.694
0.674
0.637
0.703
0.733
0.698
0.742
0.807
0.508
0.733
0.696
64
23.61
ROIC%
32.51
35.10
34.54
32.33
33.40
31.26
28.84
31.07
29.16
30.87
12.47
30.87
31.79
7
29.86
Return on equity%
16.68
18.80
15.97
15.92
15.32
15.23
13.87
15.05
15.89
15.60
22.13
15.23
15.74
18
19.12
Return on assets%
20.14
17.65
14.89
13.28
14.96
13.06
13.84
16.13
16.46
17.99
11.92
16.13
15.54
34
4.15
EPSNT$
5.31
4.85
4.35
4.39
4.06
4.08
4.44
4.57
4.92
4.64
4.27
2.74%
(2.41%)
—
11.57
EPS growth%
14.91
15.79
13.71
13.20
12.73
11.36
13.43
11.70
12.59
9.89
4.13
11.70
12.96
15
4.06
Bookvalue per shNT$
5.17
5.48
4.81
5.00
5.27
4.90
4.42
3.97
3.64
3.98
6.89
(5.47%)
(3.35%)
—
6.55
FCF per shareNT$
1.33
1.28
1.19
1.30
1.35
1.31
1.49
1.54
1.63
1.80
6.68
5.83%
3.62%
—
6.34
Dividend per shNT$
1.52
1.53
1.62
1.73
1.95
2.14
2.60
2.94
3.18
3.24
1.13
10.71%
7.63%
—
15.00
Div yield (avg)%
24.97
23.41
21.30
19.35
21.02
19.74
21.41
22.02
20.23
18.42
14.65
20.23
21.16
39
11.77
Payout ratio%
8.95
8.13
5.93
4.17
1.21
0.90
3.82
2.97
4.21
7.07
17.19
3.82
4.19
22
291.0
Shares (diluted)M
529.4
529.4
587.2
631.7
690.3
782.9
763.2
742.5
761.3
805.4
305.5
3.13%
5.74%
49
4.64
Buyback yield%
33.80
32.36
34.94
34.78
32.86
32.56
35.12
32.73
33.84
35.49
22.41
33.84
33.82
44
1.235
D/E ratiox
0.216
0.223
0.234
0.246
0.256
0.301
0.351
0.395
0.465
0.527
0.648
0.395
0.279
32
4.315
Enterprise valueNT$B
2.102
1.982
1.769
1.810
1.783
1.545
1.368
1.391
1.476
1.546
5.315
(2.81%)
(4.12%)
48
5.568
LT debtNT$B
3.171
3.467
3.059
2.885
2.911
3.029
2.725
2.707
2.506
2.550
3.548
(2.61%)
(1.89%)
93
Cost of revenue
0.37%
0.99×
Operating expenses
0.57%
1.01×
Property and equipment
18.96%
Spread over hurdle
10.36%