4.027
RevenueNT$B
8.340
8.600
9.044
9.374
9.784
10.08
10.26
10.57
10.95
11.40
4.492
3.11%
3.83%
48
9.75
Revenue growth%
25.05
27.04
30.03
31.74
29.32
28.43
30.19
32.28
32.58
32.63
16.28
32.28
30.11
92
10.15
Gross margin%
9.04
9.45
6.78
4.26
3.26
5.47
2.59
3.15
3.51
5.23
12.16
3.51
4.74
10
24.95
Operating margin%
0.53
1.46
0.40
3.24
1.08
1.65
2.97
2.42
4.34
2.34
27.07
2.42
1.99
23
28.26
Net margin%
22.01
19.34
16.46
16.05
16.36
15.82
13.87
15.22
14.45
12.69
20.46
14.45
15.94
93
7.737
P/E ratio (avg)x
34.35
35.28
39.15
38.98
43.24
40.50
42.33
42.41
42.55
45.63
25.69
42.41
41.41
9
37.79
EV/EBITx
17.49
17.80
15.82
14.61
13.89
14.78
14.73
14.82
13.70
13.23
10.57
14.73
14.75
78
26.74
FCF yield (avg)%
15.89
15.05
15.37
16.74
19.22
20.47
17.49
18.29
19.58
16.63
20.63
18.29
17.12
32
24.74
FCF margin%
21.62
22.65
21.24
19.39
20.09
21.76
23.48
24.06
23.84
26.23
27.14
23.84
22.20
53
0.864
FCF / Net incomex
0.909
0.901
0.900
0.962
1.045
1.124
1.051
1.097
1.046
1.087
0.220
1.087
1.046
23
4.15
ROIC%
29.01
30.37
33.14
32.55
32.76
32.25
32.24
35.04
32.40
32.18
12.23
32.25
32.33
64
25.19
Return on equity%
10.77
13.08
12.50
12.72
10.42
10.31
12.11
13.87
15.12
15.53
13.27
13.87
12.61
58
2.30
Return on assets%
16.46
13.82
12.39
9.48
11.60
9.83
9.31
11.80
14.35
13.78
28.75
11.80
12.09
53
4.24
EPSNT$
2.60
2.86
2.80
3.07
2.80
2.70
2.93
2.92
3.02
2.83
4.67
0.21%
2.03%
—
25.25
EPS growth%
31.73
30.51
30.58
30.44
29.48
27.46
30.30
32.07
33.11
34.83
6.06
32.07
30.55
75
10.23
Bookvalue per shNT$
19.19
19.78
20.60
24.30
24.31
26.09
30.54
33.12
39.35
38.75
3.37
9.77%
8.62%
—
12.78
FCF per shareNT$
7.51
8.43
9.51
9.80
10.01
9.89
10.26
10.68
10.99
12.49
7.60
4.52%
5.28%
—
5.35
Dividend per shNT$
6.39
5.56
5.68
4.97
4.88
4.49
4.49
4.05
4.26
3.83
9.33
(4.71%)
(5.41%)
—
29.30
Div yield (avg)%
0.61
0.63
2.54
3.42
5.80
6.32
7.74
9.41
7.42
10.09
23.89
7.74
6.06
37
21.36
Payout ratio%
8.10
7.65
4.74
4.76
6.83
9.15
8.06
10.35
9.13
9.42
4.74
9.15
8.08
32
301.3
Shares (diluted)M
253.5
273.5
305.8
338.7
319.9
328.8
353.1
362.2
346.7
318.4
287.6
(0.09%)
1.60%
83
2.26
Buyback yield%
9.77
7.80
7.18
6.33
9.32
8.62
8.26
7.32
8.01
9.28
8.99
8.26
8.14
48
1.138
D/E ratiox
1.955
1.974
2.329
2.746
2.886
2.856
3.345
3.967
4.438
4.919
0.850
3.967
2.871
34
1.568
Enterprise valueNT$B
2.287
2.333
2.285
2.335
2.266
2.419
2.289
2.456
2.592
2.747
6.766
3.92%
2.19%
57
5.027
LT debtNT$B
3.409
3.657
3.807
3.950
4.249
3.647
3.339
3.260
3.454
3.200
0.709
(5.51%)
(0.79%)
56
Cost of revenue
3.99%
1.02×
Operating expenses
3.87%
1.00×
Spread over hurdle
11.98%