1.440
RevenueNT$B
0.800
0.862
0.915
0.972
1.023
1.107
1.161
1.242
1.360
1.462
1.608
7.39%
7.16%
10
7.07
Revenue growth%
16.28
18.13
15.88
13.44
13.05
11.40
9.25
8.54
6.76
8.45
3.81
8.54
12.22
94
3.89
Gross margin%
19.69
20.81
21.68
22.23
20.78
20.86
22.48
23.14
20.60
21.48
26.03
21.48
21.17
74
28.61
Operating margin%
14.83
13.05
12.77
9.83
10.95
8.88
7.87
9.76
12.68
10.79
13.07
9.76
10.87
11
22.29
Net margin%
19.89
19.43
19.13
18.33
17.86
15.43
15.49
14.49
14.18
15.09
14.20
15.09
16.67
24
19.14
P/E ratio (avg)x
35.22
33.60
31.35
30.74
28.74
32.26
30.56
34.56
33.06
36.30
33.57
33.06
32.66
9
16.24
EV/EBITx
43.55
48.88
46.08
49.59
53.71
60.80
63.29
59.95
60.00
55.87
28.40
60.00
54.79
80
25.68
FCF yield (avg)%
6.10
5.30
5.99
6.24
5.04
7.96
9.02
10.35
11.90
14.08
9.09
10.35
7.10
75
20.49
FCF margin%
21.24
19.03
17.54
15.56
16.98
18.08
21.03
21.87
23.14
21.14
29.43
21.14
20.03
10
1.020
FCF / Net incomex
1.544
1.609
1.730
1.868
1.898
2.002
1.995
2.097
2.052
2.112
0.452
2.052
1.947
72
24.63
ROIC%
21.57
20.47
23.41
20.76
21.07
20.99
19.23
20.34
21.20
19.17
5.41
20.34
20.87
83
21.57
Return on equity%
19.36
18.47
16.68
18.80
20.56
18.85
21.28
19.95
17.36
16.68
11.44
18.85
18.82
59
28.80
Return on assets%
21.62
23.21
24.48
22.73
22.89
22.90
25.25
28.05
26.07
26.27
17.03
26.07
23.84
47
25.34
EPSNT$
23.78
23.81
24.80
25.45
25.36
27.70
23.83
25.73
25.29
22.67
27.36
(2.22%)
(0.81%)
—
15.24
EPS growth%
32.36
32.65
30.85
28.96
29.54
26.92
28.81
28.90
26.75
27.63
27.52
27.63
28.93
89
8.45
Bookvalue per shNT$
14.50
14.30
15.36
14.86
14.08
14.91
13.54
15.04
13.97
12.31
24.42
(2.65%)
(2.55%)
—
10.51
FCF per shareNT$
27.44
30.62
32.29
35.43
35.40
34.74
39.86
40.95
39.77
40.58
16.93
2.77%
5.68%
—
8.86
Dividend per shNT$
18.11
17.17
16.48
18.39
21.45
22.14
24.39
28.12
29.99
35.26
29.01
10.45%
7.80%
—
13.79
Div yield (avg)%
15.64
15.68
13.39
12.73
12.06
12.05
14.74
15.92
13.06
12.20
20.93
13.06
13.23
91
3.22
Payout ratio%
12.28
11.75
12.68
10.40
12.86
10.33
12.13
9.54
11.54
12.63
14.19
11.54
11.94
21
37.45
Shares (diluted)M
52.21
50.29
55.73
52.41
55.97
57.72
64.08
65.62
61.99
64.92
36.74
3.01%
2.14%
53
2.44
Buyback yield%
23.46
22.83
23.30
22.06
23.36
23.40
24.96
26.03
27.24
27.44
18.18
26.03
23.43
43
0.629
D/E ratiox
0.366
0.376
0.341
0.375
0.351
0.318
0.301
0.296
0.330
0.315
0.125
0.315
0.335
63
1,383
Enterprise valueNT$M
112.5
112.2
115.8
101.8
100.7
101.8
90.18
97.70
107.6
107.1
567.1
1.24%
(1.26%)
23
0.924
LT debtNT$B
1.399
1.499
1.661
1.949
2.066
2.116
2.440
2.863
3.189
3.650
0.752
12.06%
11.26%
93
Cost of revenue
7.17%
1.00×
Operating expenses
7.44%
1.03×
Goodwill & intangibles
20.11%
Spread over hurdle
55.80%