0.594
RevenueNT$B
1.262
1.301
1.346
1.396
1.472
1.549
1.645
1.751
1.793
1.855
0.647
4.74%
4.45%
19
9.87
Revenue growth%
23.83
20.93
18.07
20.39
21.21
24.10
22.62
22.38
22.21
21.82
20.13
22.38
22.02
49
12.06
Gross margin%
28.24
26.78
27.23
26.05
25.74
23.20
20.34
18.35
19.87
22.47
29.71
20.34
24.47
57
13.01
Operating margin%
16.22
17.36
20.31
19.98
20.14
18.08
15.46
13.75
14.70
16.56
19.71
15.46
16.96
71
27.61
Net margin%
25.61
28.05
29.49
30.13
32.06
33.39
30.86
31.82
29.02
30.49
16.99
30.86
30.31
73
33.48
P/E ratio (avg)x
8.677
7.519
7.217
6.821
6.076
5.183
5.462
4.914
4.326
4.604
23.32
4.914
5.769
52
16.93
EV/EBITx
43.27
44.04
46.06
49.47
57.52
60.48
60.44
62.12
71.49
74.70
22.23
62.12
58.98
68
8.15
FCF yield (avg)%
29.07
31.41
32.24
33.23
30.91
33.37
32.36
31.87
33.11
35.07
21.41
33.11
32.30
29
24.18
FCF margin%
33.29
32.76
35.70
36.78
38.45
37.52
34.88
37.04
34.63
36.13
8.66
36.13
35.92
26
1.378
FCF / Net incomex
1.241
1.418
1.364
1.518
1.711
1.800
1.794
2.090
2.278
2.321
1.066
2.090
1.752
67
9.41
ROIC%
16.60
17.08
15.29
14.09
16.71
18.42
18.46
19.61
22.58
23.47
13.14
19.61
17.75
14
3.26
Return on equity%
27.16
28.01
27.69
26.10
27.64
25.34
25.15
23.73
26.46
24.41
3.01
25.15
26.28
44
11.99
Return on assets%
25.81
25.62
22.83
22.16
22.37
21.94
22.42
22.49
21.56
24.27
5.87
22.42
22.45
57
22.54
EPSNT$
7.85
6.89
6.60
7.20
7.52
7.55
8.31
8.59
8.11
7.44
25.20
(0.22%)
(1.48%)
—
5.69
EPS growth%
13.80
11.11
9.18
10.34
8.65
7.25
9.66
6.86
6.34
7.17
21.72
7.17
8.91
73
17.27
Bookvalue per shNT$
11.67
12.32
13.37
13.16
13.14
12.65
12.04
11.39
11.68
10.34
5.25
(4.68%)
(2.72%)
—
21.20
FCF per shareNT$
20.09
23.51
23.76
24.26
25.31
26.06
25.90
26.08
29.31
29.68
7.15
3.24%
5.44%
—
4.60
Dividend per shNT$
32.04
33.35
37.71
42.61
42.48
41.97
38.02
35.79
35.51
32.23
5.36
(5.37%)
0.34%
—
10.27
Div yield (avg)%
9.90
8.24
5.59
2.93
5.24
6.78
3.91
5.24
4.15
1.51
16.03
4.15
5.24
42
8.96
Payout ratio%
14.52
14.66
17.37
19.44
20.37
21.85
22.14
24.72
27.01
29.57
22.07
24.72
21.11
12
39.18
Shares (diluted)M
51.60
62.63
66.94
69.78
68.83
68.22
80.00
78.40
77.73
91.28
39.31
5.81%
6.43%
94
14.86
Buyback yield%
26.93
28.81
28.23
25.45
26.54
24.94
25.27
25.17
28.06
29.81
17.28
25.27
26.74
95
1.416
D/E ratiox
1.313
1.455
1.465
1.509
1.624
1.488
1.621
1.700
1.591
1.672
0.632
1.621
1.550
40
0.535
Enterprise valueNT$B
1.315
1.456
1.451
1.514
1.694
1.849
2.138
2.171
2.581
2.576
0.630
8.74%
7.46%
34
837.9
LT debtNT$M
624.0
537.6
468.5
453.8
462.8
410.3
353.4
375.4
352.5
354.7
84.64
(5.18%)
(5.20%)
15
Cost of revenue
4.39%
0.99×
Operating expenses
5.39%
1.09×
Goodwill & intangibles
19.39%
Property and equipment
18.27%
Return on capital
168.24%
Spread over hurdle
161.15%