0.550
RevenueNT$B
0.974
0.960
0.985
0.984
0.997
1.028
1.036
1.045
1.052
1.077
0.605
1.55%
1.10%
33
11.18
Revenue growth%
12.90
11.13
10.20
9.03
8.08
8.73
10.71
11.63
13.92
14.03
29.24
11.63
10.92
93
9.24
Gross margin%
15.90
18.50
21.17
19.41
16.50
18.67
21.15
19.88
19.09
20.48
20.58
19.88
19.25
92
17.93
Operating margin%
21.79
19.68
17.34
17.86
19.97
18.92
16.03
17.87
17.15
19.03
6.24
17.87
18.39
16
3.29
Net margin%
15.78
17.74
15.57
14.84
12.30
10.19
8.36
6.00
5.49
2.55
17.82
6.00
11.24
34
7.369
P/E ratio (avg)x
34.07
36.36
38.64
38.17
40.02
36.71
40.31
35.62
32.60
29.90
7.078
35.62
36.54
20
7.575
EV/EBITx
13.78
13.41
14.61
13.38
11.83
12.46
12.29
11.82
13.13
11.92
9.502
12.29
12.80
42
13.52
FCF yield (avg)%
11.25
12.92
11.25
12.25
11.98
12.79
11.03
12.65
12.31
14.08
24.41
12.65
12.28
61
5.87
FCF margin%
8.99
11.10
10.45
9.58
12.07
10.31
8.92
8.92
11.86
10.75
29.44
10.31
10.38
31
1.439
FCF / Net incomex
1.071
1.277
1.318
1.297
1.357
1.483
1.569
1.739
2.030
2.073
0.869
1.739
1.420
8
24.26
ROIC%
20.04
17.27
14.72
15.52
13.57
16.37
15.83
15.27
14.80
13.86
26.22
15.27
15.40
62
29.17
Return on equity%
31.97
31.26
28.60
29.77
30.92
29.95
32.75
31.58
31.60
30.06
20.41
31.58
31.09
23
19.99
Return on assets%
19.90
19.30
16.77
18.32
20.72
18.65
18.37
21.14
20.34
19.01
19.41
19.01
19.15
81
2.48
EPSNT$
9.15
8.21
7.46
6.97
6.72
5.81
5.94
5.85
5.98
5.31
2.54
(4.58%)
(4.98%)
—
18.48
EPS growth%
25.06
27.74
25.70
25.24
26.15
26.06
26.94
27.05
24.49
25.91
21.20
26.06
25.99
94
5.73
Bookvalue per shNT$
9.36
9.25
9.65
11.62
13.61
14.39
17.15
16.76
19.99
21.22
10.73
9.29%
10.12%
—
8.24
FCF per shareNT$
2.44
2.69
2.68
2.55
2.54
2.40
2.27
2.26
2.20
1.97
3.94
(4.92%)
(3.48%)
—
1.95
Dividend per shNT$
18.67
19.54
21.55
23.12
23.04
23.56
25.03
24.92
28.54
33.78
7.75
7.96%
6.82%
—
10.34
Div yield (avg)%
2.74
2.95
4.49
1.97
1.42
3.77
6.29
7.19
4.25
3.41
18.02
4.25
3.59
86
3.30
Payout ratio%
24.29
23.08
23.71
26.18
24.12
26.29
24.84
27.27
26.38
28.64
20.11
26.38
25.51
90
118.0
Shares (diluted)M
139.9
156.5
161.0
171.6
168.9
170.8
190.5
184.3
176.8
198.8
120.8
3.31%
4.90%
62
11.54
Buyback yield%
30.29
27.72
30.36
29.13
29.60
32.21
33.81
32.13
34.07
33.89
23.90
33.81
31.24
57
1.720
D/E ratiox
2.306
2.605
3.098
3.334
3.473
3.414
3.967
4.605
4.492
5.040
1.139
4.492
3.444
83
0.481
Enterprise valueNT$B
0.094
0.094
0.103
0.089
0.088
0.089
0.086
0.087
0.076
0.069
1.057
(4.73%)
(2.39%)
13
0.592
LT debtNT$B
1.716
1.943
1.857
1.785
1.955
1.873
1.752
1.884
1.814
1.824
0.141
(1.37%)
1.97%
55
Cost of revenue
0.72%
0.96×
Operating expenses
1.63%
1.05×
Goodwill & intangibles
18.16%
Spread over hurdle
(0.47%)