0.207
RevenueNT$B
2.188
2.372
2.502
2.645
2.881
3.119
3.282
3.499
3.800
4.079
0.220
7.20%
7.07%
93
24.76
Revenue growth%
0.40
2.94
5.51
7.48
5.35
7.87
10.57
12.60
13.59
12.97
5.83
12.60
7.67
42
8.11
Gross margin%
16.45
17.37
15.36
13.67
14.37
17.28
15.68
14.64
16.96
15.85
14.61
15.85
15.76
94
27.86
Operating margin%
4.20
3.52
6.34
7.71
7.60
4.73
6.29
4.80
3.06
4.30
18.54
4.73
4.77
84
10.64
Net margin%
24.97
25.04
26.01
23.34
24.76
22.38
23.72
21.16
23.44
25.06
15.49
23.44
24.24
26
8.386
P/E ratio (avg)x
15.79
18.68
21.65
23.39
23.31
23.34
27.99
30.30
30.51
36.23
18.55
30.30
23.36
72
33.09
EV/EBITx
9.665
9.853
10.22
9.258
8.862
9.397
9.835
10.09
9.813
9.509
7.155
9.813
9.739
80
16.21
FCF yield (avg)%
24.47
24.37
25.87
25.21
24.98
27.06
27.64
26.98
29.70
32.54
25.77
27.64
26.42
44
29.53
FCF margin%
5.51
2.55
0.90
0.40
0.40
1.46
0.40
1.47
1.60
2.97
6.74
1.47
1.46
64
1.281
FCF / Net incomex
0.791
0.763
0.756
0.761
0.751
0.832
0.919
1.005
1.147
1.141
0.429
1.005
0.812
63
21.37
ROIC%
32.79
34.32
32.78
33.21
31.11
32.60
30.17
32.23
32.45
31.79
7.16
32.23
32.53
21
3.20
Return on equity%
22.80
19.98
18.61
15.84
13.44
10.63
8.28
5.97
4.85
4.07
25.26
5.97
12.04
44
29.92
Return on assets%
21.78
21.55
21.13
20.52
20.88
22.11
24.54
22.41
21.16
18.42
18.38
22.11
21.35
72
41.10
EPSNT$
22.66
22.56
25.01
23.41
22.08
20.03
20.14
17.99
17.15
17.41
42.66
(4.63%)
(3.68%)
—
23.72
EPS growth%
32.99
33.47
31.32
31.86
31.95
34.76
35.32
37.03
36.79
34.09
23.94
35.32
33.78
59
31.69
Bookvalue per shNT$
20.25
20.48
21.98
22.28
20.49
21.93
19.62
19.95
18.79
17.16
10.22
(3.49%)
(1.30%)
—
43.83
FCF per shareNT$
13.69
14.75
16.62
17.62
19.87
19.94
21.95
24.50
26.13
24.75
31.04
4.49%
6.18%
—
7.27
Dividend per shNT$
44.95
52.23
49.55
48.56
56.08
64.23
73.36
75.44
76.20
77.84
32.48
6.78%
6.36%
—
13.27
Div yield (avg)%
26.15
26.58
26.88
27.15
29.40
26.56
25.61
23.65
22.49
22.24
16.63
23.65
26.36
22
13.70
Payout ratio%
23.03
23.52
24.77
24.13
23.98
25.87
26.46
24.62
21.74
22.98
26.07
24.62
24.05
11
44.66
Shares (diluted)M
27.49
25.43
27.38
24.05
23.00
19.94
19.84
18.71
20.48
21.71
43.50
(1.15%)
(3.37%)
6
3.58
Buyback yield%
29.97
30.61
29.42
29.95
28.57
26.33
23.63
22.22
22.48
20.43
19.97
22.48
27.45
84
1.671
D/E ratiox
0.382
0.347
0.357
0.397
0.386
0.363
0.346
0.369
0.327
0.361
0.245
0.361
0.362
36
2.500
Enterprise valueNT$B
1.667
1.953
2.312
2.569
2.562
2.776
2.813
3.148
3.686
3.545
1.841
6.71%
8.50%
80
2.726
LT debtNT$B
3.750
4.221
4.276
4.806
5.021
5.096
5.164
5.516
6.134
6.569
2.014
5.52%
5.57%
87
Cost of revenue
7.21%
1.01×
Operating expenses
6.45%
0.94×
Property and equipment
14.72%
Spread over hurdle
32.09%