0.394
RevenueNT$B
1.235
1.267
1.307
1.340
1.384
1.451
1.508
1.563
1.607
1.651
0.433
3.59%
3.53%
73
25.53
Revenue growth%
13.05
14.57
15.04
14.98
12.16
11.15
11.45
8.59
6.50
5.54
26.22
8.59
11.81
51
19.13
Gross margin%
13.36
10.56
9.73
9.96
12.36
15.19
12.70
15.56
15.48
15.56
27.18
15.48
13.03
21
20.69
Operating margin%
26.57
27.84
25.85
25.18
23.24
23.88
24.98
23.58
22.96
25.61
6.49
23.88
25.08
6
7.45
Net margin%
29.89
29.04
31.97
33.90
36.05
38.90
41.37
43.69
45.63
43.13
24.14
43.13
37.48
91
14.45
P/E ratio (avg)x
51.84
55.17
64.94
75.42
72.34
86.29
96.85
105.7
121.9
126.0
22.58
105.7
80.86
65
9.108
EV/EBITx
18.14
17.42
16.71
18.37
19.95
20.70
20.60
20.14
18.66
18.47
8.784
20.14
18.57
65
22.15
FCF yield (avg)%
5.61
3.61
4.31
2.74
0.64
0.40
0.40
1.19
0.40
0.40
21.66
0.40
0.92
65
16.97
FCF margin%
2.76
4.67
7.10
7.58
9.80
9.93
10.35
8.45
7.43
7.53
26.09
8.45
7.56
63
0.585
FCF / Net incomex
1.853
2.012
1.901
1.910
2.163
2.232
2.575
2.533
2.854
3.242
1.629
2.575
2.198
64
16.72
ROIC%
11.56
9.28
8.53
11.45
13.86
16.17
17.14
18.49
16.88
18.48
12.26
17.14
15.02
44
14.76
Return on equity%
20.12
18.44
20.84
23.34
22.39
19.40
19.97
21.76
20.86
20.09
15.15
20.09
20.48
54
11.97
Return on assets%
17.40
16.81
17.33
17.20
18.05
17.56
20.34
20.21
19.60
18.23
10.18
19.60
17.81
37
8.40
EPSNT$
12.48
14.12
16.08
17.48
18.51
20.76
22.52
24.18
23.04
25.88
8.59
6.94%
9.00%
—
10.83
EPS growth%
31.12
32.88
31.23
30.87
29.92
31.41
31.22
33.59
30.83
28.25
13.54
31.22
31.17
43
7.10
Bookvalue per shNT$
23.05
25.94
28.52
30.63
36.04
41.72
49.06
54.33
58.24
66.55
17.64
13.05%
12.77%
—
15.82
FCF per shareNT$
11.12
11.30
11.22
11.48
12.72
12.79
14.31
12.90
12.90
11.97
7.21
(1.21%)
0.82%
—
18.76
Dividend per shNT$
10.66
9.61
8.78
9.46
9.30
8.90
9.58
10.37
11.53
12.44
18.80
5.98%
1.80%
—
16.31
Div yield (avg)%
24.30
22.79
22.66
23.18
23.01
25.35
28.18
30.60
33.37
35.64
19.87
30.60
24.83
45
2.55
Payout ratio%
9.36
11.87
13.16
12.06
14.01
15.98
15.72
16.66
16.62
15.88
27.72
15.98
14.86
31
61.81
Shares (diluted)M
85.43
85.06
85.41
90.60
103.8
104.3
105.5
114.4
127.9
133.3
60.07
5.13%
5.25%
70
29.54
Buyback yield%
21.76
19.22
19.39
18.41
17.73
17.60
16.01
13.65
11.18
10.01
15.10
13.65
17.67
49
0.321
D/E ratiox
0.389
0.440
0.455
0.452
0.515
0.569
0.563
0.589
0.675
0.723
0.697
0.589
0.539
59
0.523
Enterprise valueNT$B
1.245
1.206
1.210
1.237
1.341
1.371
1.340
1.235
1.164
1.093
0.423
(4.00%)
(2.32%)
40
140.9
LT debtNT$M
84.16
80.40
85.97
98.28
99.28
107.2
106.3
120.4
125.3
135.2
966.0
6.37%
4.67%
90
Cost of revenue
3.66%
1.01×
Operating expenses
3.39%
0.99×
Spread over hurdle
13.42%