0.916
RevenueNT$B
2.036
2.213
2.340
2.469
2.642
2.771
2.938
3.140
3.449
3.737
1.002
7.18%
6.83%
74
16.38
Revenue growth%
14.20
14.43
15.88
16.27
18.09
15.60
14.86
15.64
12.97
10.65
2.93
14.86
15.23
90
26.44
Gross margin%
16.41
16.45
17.18
17.50
19.88
20.14
22.03
19.40
21.38
19.51
2.70
20.14
19.46
56
4.34
Operating margin%
26.53
24.90
25.53
26.89
28.32
29.15
29.59
32.45
29.75
27.87
8.96
29.59
28.10
23
24.96
Net margin%
24.03
25.78
27.78
29.68
32.40
32.21
33.78
33.91
32.09
32.54
29.61
32.54
32.15
30
7.354
P/E ratio (avg)x
33.80
37.47
36.79
36.61
37.14
41.76
46.47
51.98
50.29
58.06
32.97
50.29
39.62
7
25.82
EV/EBITx
28.89
29.64
29.60
30.29
31.06
32.29
32.10
32.42
34.09
36.93
36.19
32.42
31.58
88
28.36
FCF yield (avg)%
1.42
4.03
2.25
1.15
2.49
0.40
0.40
0.40
2.02
3.01
7.72
0.40
1.72
47
28.74
FCF margin%
0.40
0.40
0.40
1.28
0.49
0.40
0.40
0.40
3.01
3.73
18.69
0.40
0.40
78
1.331
FCF / Net incomex
1.508
1.445
1.589
1.532
1.540
1.505
1.556
1.717
1.817
1.750
1.800
1.717
1.548
63
16.95
ROIC%
5.97
8.00
10.69
10.51
10.10
7.51
7.00
9.16
8.16
8.94
14.78
8.16
8.55
30
19.52
Return on equity%
10.57
12.69
14.43
14.25
14.35
16.65
15.98
16.56
14.10
11.88
4.11
15.98
14.30
52
20.69
Return on assets%
8.30
10.09
9.22
6.93
7.99
8.57
10.90
8.45
6.11
4.93
3.75
8.45
8.38
57
3.33
EPSNT$
7.92
8.43
9.37
9.88
10.73
11.90
12.56
14.09
16.49
19.00
3.45
12.12%
10.61%
—
7.29
EPS growth%
25.83
23.80
25.17
27.23
27.94
25.69
27.94
25.61
27.95
28.27
17.54
27.94
26.53
83
2.96
Bookvalue per shNT$
5.43
5.48
5.80
5.70
6.04
6.09
6.30
6.34
6.89
6.70
6.87
2.09%
1.68%
—
3.29
FCF per shareNT$
6.53
6.29
6.49
6.70
7.60
8.42
8.20
7.84
8.61
8.28
5.00
1.72%
2.25%
—
3.30
Dividend per shNT$
9.74
11.06
11.51
11.44
11.41
11.71
12.74
13.41
13.96
12.84
8.38
2.40%
3.47%
—
10.97
Div yield (avg)%
28.99
27.20
29.14
30.77
28.95
31.05
31.88
33.91
31.10
28.44
17.52
31.10
29.95
77
11.30
Payout ratio%
25.10
24.71
22.10
22.89
21.04
20.06
22.94
21.47
22.49
19.74
11.04
21.47
22.29
80
155.6
Shares (diluted)M
246.0
240.2
270.8
275.0
268.2
283.6
301.4
329.2
385.2
366.5
150.7
6.45%
5.69%
87
5.44
Buyback yield%
11.81
9.71
10.96
13.04
15.66
12.93
10.34
11.79
13.87
11.74
22.11
11.79
11.80
52
1.597
D/E ratiox
2.420
2.801
3.249
3.109
3.601
3.592
3.450
3.565
4.220
4.876
1.018
3.592
3.508
74
2.795
Enterprise valueNT$B
1.081
1.126
1.198
1.225
1.193
1.216
1.453
1.425
1.380
1.534
1.037
5.14%
4.91%
75
1.609
LT debtNT$B
3.139
3.041
3.244
3.241
3.552
3.822
3.842
4.524
4.674
4.525
1.406
4.96%
3.21%
58
Cost of revenue
6.83%
1.00×
Operating expenses
6.84%
1.00×
Goodwill & intangibles
17.28%
Spread over hurdle
(4.29%)