2.215
RevenueNT$B
4.660
4.972
5.261
5.639
5.951
6.401
6.722
6.945
7.445
7.700
2.295
5.29%
5.79%
28
29.19
Revenue growth%
22.55
21.14
23.12
25.15
24.37
24.47
22.58
22.49
22.72
25.17
19.89
22.72
22.92
93
25.06
Gross margin%
14.13
14.13
16.95
16.11
19.06
18.64
16.36
15.55
13.11
11.53
20.48
15.55
15.83
89
25.61
Operating margin%
6.65
8.60
8.35
10.71
9.51
10.26
11.47
13.57
14.04
13.01
8.01
13.01
10.49
68
22.67
Net margin%
8.78
8.91
11.36
11.34
12.12
14.52
12.68
9.87
9.68
12.32
27.08
12.32
11.35
40
19.07
P/E ratio (avg)x
16.23
14.70
13.18
14.05
15.21
16.78
15.28
15.02
15.82
16.23
15.02
15.82
15.25
29
21.27
EV/EBITx
43.39
41.42
41.71
43.67
47.26
51.67
56.12
58.18
66.90
79.11
13.40
58.18
49.47
77
19.27
FCF yield (avg)%
7.39
7.61
9.51
10.41
10.34
8.01
10.12
11.43
10.00
8.32
2.24
10.00
9.75
33
9.34
FCF margin%
10.85
9.17
8.53
7.91
8.79
7.26
8.11
7.12
9.49
7.16
17.71
7.26
8.32
74
0.345
FCF / Net incomex
1.415
1.486
1.542
1.594
1.661
1.583
1.702
1.910
2.009
2.012
0.241
1.910
1.628
42
5.28
ROIC%
9.26
12.18
13.37
15.61
16.93
18.72
16.26
16.65
14.61
17.21
28.20
16.65
15.93
74
29.01
Return on equity%
3.39
1.77
3.69
5.07
3.54
3.76
4.02
4.88
3.14
4.84
22.77
4.02
3.73
81
28.20
Return on assets%
11.50
10.69
13.12
11.77
9.72
11.43
11.94
11.22
9.72
9.18
20.98
11.22
11.33
82
13.29
EPSNT$
3.76
3.34
3.57
3.16
2.71
2.46
2.57
2.19
2.35
2.44
13.68
(2.07%)
(4.71%)
—
3.49
EPS growth%
13.56
15.64
17.14
18.89
19.95
18.48
17.24
19.31
21.44
21.93
17.99
19.31
18.68
17
17.52
Bookvalue per shNT$
9.08
8.15
8.57
8.07
7.53
6.77
6.16
5.57
6.03
6.17
17.92
(3.91%)
(4.33%)
—
18.07
FCF per shareNT$
17.60
18.63
18.29
17.14
18.69
19.32
20.52
18.77
18.91
17.87
14.87
(0.89%)
(0.41%)
—
3.75
Dividend per shNT$
13.39
13.28
15.72
16.47
17.15
19.71
18.79
21.79
21.30
23.81
11.95
6.78%
7.01%
—
26.21
Div yield (avg)%
12.88
13.08
14.22
14.44
17.18
15.73
14.02
15.79
13.60
11.03
18.52
14.02
14.12
49
20.51
Payout ratio%
10.61
13.05
12.20
10.60
10.65
9.30
11.91
14.23
13.73
16.60
20.95
13.73
12.06
28
153.5
Shares (diluted)M
257.2
271.4
284.9
310.0
322.9
354.3
372.6
414.1
419.2
498.3
152.8
9.07%
7.03%
66
11.34
Buyback yield%
22.25
21.63
19.67
17.60
17.27
18.24
17.50
18.44
18.27
17.68
25.82
18.24
18.25
42
0.365
D/E ratiox
0.605
0.642
0.670
0.578
0.566
0.605
0.586
0.520
0.567
0.551
1.795
0.567
0.582
54
2.932
Enterprise valueNT$B
0.869
0.857
1.022
0.995
0.975
1.082
1.112
1.121
1.323
1.434
1.566
8.02%
6.66%
7
0.946
LT debtNT$B
8.632
8.397
9.315
10.73
12.10
14.37
15.30
15.20
18.26
18.88
4.416
9.31%
9.26%
60
Cost of revenue
5.75%
1.00×
Operating expenses
6.11%
1.03×
Goodwill & intangibles
15.11%
Spread over hurdle
(2.33%)