5.818
RevenueNT$B
4.121
4.335
4.409
4.494
4.692
4.867
4.910
4.938
5.054
5.109
6.311
1.71%
2.24%
46
18.99
Revenue growth%
6.93
5.77
8.22
9.75
8.65
5.74
7.61
5.79
5.26
6.49
19.65
5.79
6.71
53
28.99
Gross margin%
30.92
29.05
31.79
31.00
33.62
34.76
32.91
30.67
27.87
25.79
2.80
30.67
30.96
7
29.54
Operating margin%
8.88
11.77
11.87
13.92
11.31
9.08
8.09
6.78
4.86
3.82
28.48
6.78
8.98
66
29.97
Net margin%
11.48
13.01
11.94
13.06
13.53
16.19
13.37
10.47
12.20
13.06
28.60
13.06
13.04
17
31.76
P/E ratio (avg)x
21.33
23.60
26.14
26.08
24.64
26.31
30.03
31.38
35.41
32.17
8.772
31.38
26.23
44
19.80
EV/EBITx
16.68
17.62
18.22
20.80
24.42
29.01
31.90
37.92
38.59
38.68
29.76
37.92
26.72
19
18.82
FCF yield (avg)%
13.89
16.16
16.84
15.30
13.09
15.40
17.91
18.88
20.80
19.32
4.20
18.88
16.50
18
16.26
FCF margin%
7.96
10.16
11.58
9.90
12.33
10.83
8.37
9.40
8.05
10.16
4.34
9.40
10.03
16
0.917
FCF / Net incomex
0.469
0.439
0.438
0.414
0.396
0.392
0.358
0.368
0.363
0.353
1.018
0.363
0.394
33
18.99
ROIC%
20.45
21.55
19.31
19.08
19.21
19.06
18.26
20.32
17.62
19.89
22.26
19.06
19.26
8
23.09
Return on equity%
21.59
24.23
21.59
20.93
20.73
20.33
20.79
18.32
15.87
17.77
25.21
18.32
20.76
55
2.25
Return on assets%
8.39
8.52
10.88
10.44
8.53
6.98
4.64
6.11
3.72
5.69
6.28
5.69
7.68
42
4.38
EPSNT$
8.10
9.05
9.06
9.42
10.84
12.06
12.00
12.95
14.43
15.99
4.47
8.07%
8.12%
—
6.70
EPS growth%
22.51
24.56
25.05
24.33
26.15
25.18
24.54
24.72
23.71
23.73
23.58
24.54
24.55
19
4.15
Bookvalue per shNT$
6.15
6.10
6.33
5.71
5.83
6.29
5.64
6.07
6.32
5.40
4.56
(1.52%)
(1.57%)
—
6.13
FCF per shareNT$
3.02
2.62
2.51
2.68
2.49
2.40
2.41
2.10
1.88
1.90
2.21
(5.21%)
(3.76%)
—
1.42
Dividend per shNT$
8.71
10.19
10.39
11.52
11.67
11.86
11.74
12.55
13.82
13.83
4.05
3.45%
4.62%
—
22.55
Div yield (avg)%
13.31
12.02
10.41
10.08
12.03
14.35
14.92
15.60
17.24
17.27
4.44
15.60
13.83
48
5.92
Payout ratio%
18.61
20.73
20.90
19.93
19.12
16.44
16.89
17.68
17.96
18.48
28.56
17.68
18.54
9
255.6
Shares (diluted)M
435.0
478.6
533.2
519.0
524.9
517.9
515.0
609.4
639.0
731.8
247.6
6.87%
6.10%
56
21.57
Buyback yield%
4.85
3.94
5.24
3.66
4.32
5.17
6.01
4.97
5.26
5.53
28.63
5.26
5.07
78
1.366
D/E ratiox
0.472
0.523
0.561
0.614
0.569
0.569
0.620
0.676
0.660
0.624
0.838
0.624
0.592
23
1.502
Enterprise valueNT$B
0.790
0.727
0.634
0.611
0.599
0.586
0.632
0.654
0.658
0.603
4.570
0.13%
(3.03%)
67
6.103
LT debtNT$B
4.638
4.575
5.040
5.055
5.984
6.761
6.589
7.568
8.301
8.273
2.948
6.69%
6.85%
26
Cost of revenue
2.11%
0.99×
Operating expenses
2.55%
1.03×
Goodwill & intangibles
16.43%
Property and equipment
15.37%
Spread over hurdle
20.96%