0.860
RevenueNT$B
1.372
1.445
1.523
1.569
1.631
1.653
1.748
1.770
1.864
1.957
0.946
3.72%
3.83%
60
9.25
Revenue growth%
17.75
17.91
16.08
18.73
18.62
19.21
17.34
16.61
14.24
11.24
3.19
16.61
17.54
17
5.93
Gross margin%
7.35
8.92
10.38
12.03
12.70
13.03
14.61
14.19
12.92
14.40
29.60
14.19
12.81
53
8.55
Operating margin%
11.42
12.74
10.05
9.93
11.79
13.67
13.92
16.22
18.74
21.16
18.52
16.22
13.20
37
23.45
Net margin%
21.79
24.33
27.15
26.16
26.57
24.02
26.90
27.40
27.43
27.84
28.22
27.40
26.74
30
32.85
P/E ratio (avg)x
9.435
9.317
10.03
10.18
11.19
9.978
8.883
7.957
7.637
6.902
18.27
7.957
9.376
32
29.39
EV/EBITx
16.90
17.27
17.78
16.36
15.41
16.25
17.19
18.33
19.36
17.19
12.20
17.19
17.19
40
8.38
FCF yield (avg)%
17.07
18.24
17.99
20.62
23.53
21.02
21.50
18.52
20.79
19.47
15.19
20.79
20.04
75
20.60
FCF margin%
11.09
12.54
12.08
9.43
12.34
10.99
11.83
11.75
9.34
9.25
18.96
10.99
11.42
64
0.874
FCF / Net incomex
1.750
1.821
1.780
1.702
1.907
2.059
2.067
1.937
1.941
1.760
0.767
1.941
1.864
44
11.89
ROIC%
18.84
16.26
17.71
18.37
15.74
16.79
15.12
12.43
12.73
12.46
6.18
12.73
16.00
29
3.30
Return on equity%
13.60
12.15
12.53
13.93
16.34
16.59
19.21
20.05
21.36
24.32
25.14
20.05
16.47
48
14.65
Return on assets%
13.16
14.45
12.75
10.57
8.33
11.32
10.89
8.76
9.31
11.15
26.34
10.89
11.02
68
4.55
EPSNT$
3.64
3.76
3.56
3.59
3.24
2.93
2.62
2.80
3.01
3.23
4.69
(0.04%)
(0.07%)
—
6.93
EPS growth%
0.40
0.65
0.40
0.40
1.02
0.68
3.21
5.49
4.96
2.46
18.60
3.21
0.85
70
2.14
Bookvalue per shNT$
8.08
9.46
9.74
9.78
10.16
11.54
11.03
12.14
12.07
11.44
3.47
2.40%
3.90%
—
2.43
FCF per shareNT$
5.15
5.03
5.53
5.28
5.47
5.80
5.51
5.86
6.66
7.51
4.61
6.55%
4.37%
—
3.25
Dividend per shNT$
1.24
1.28
1.50
1.48
1.48
1.59
1.72
1.77
2.01
2.00
5.01
6.16%
4.62%
—
9.54
Div yield (avg)%
25.49
28.15
26.91
28.33
27.37
30.32
28.34
29.29
31.81
32.35
4.23
30.32
28.33
90
16.69
Payout ratio%
31.56
33.87
31.33
29.95
30.56
32.56
32.65
32.86
29.88
32.61
6.21
32.61
32.06
52
73.63
Shares (diluted)M
101.8
109.2
123.1
125.7
131.1
120.3
131.2
139.7
140.7
156.7
73.08
3.64%
5.11%
90
19.51
Buyback yield%
35.05
33.75
35.25
36.67
37.66
39.25
36.86
39.34
41.77
41.06
19.91
39.34
37.26
12
1.758
D/E ratiox
0.982
0.897
0.838
0.803
0.891
0.901
0.845
0.933
0.978
0.971
1.049
0.933
0.899
48
1,520
Enterprise valueNT$M
632.8
683.0
690.9
622.2
566.0
577.0
513.9
512.8
503.8
516.1
662.1
(1.83%)
(1.86%)
64
0.437
LT debtNT$B
1.486
1.567
1.786
2.025
2.084
2.012
1.934
1.882
1.936
2.098
1.329
0.14%
5.06%
92
Cost of revenue
3.83%
1.00×
Operating expenses
4.19%
1.04×
Spread over hurdle
85.35%