2.669
RevenueNT$B
5.313
5.570
5.746
6.100
6.337
6.566
6.987
7.311
7.815
8.317
2.748
5.59%
5.29%
60
10.92
Revenue growth%
9.09
8.54
11.23
13.33
13.61
15.32
12.33
13.33
12.86
15.63
28.05
13.33
13.09
41
3.55
Gross margin%
22.01
22.88
24.89
24.27
22.52
24.13
26.47
29.03
30.70
31.97
25.42
29.03
24.58
46
21.20
Operating margin%
10.69
8.01
9.79
8.88
10.27
8.25
9.18
12.17
14.04
13.99
20.67
12.17
10.03
15
19.24
Net margin%
21.93
20.17
20.24
22.74
22.75
25.72
23.73
26.21
27.85
29.91
6.56
26.21
23.24
38
25.63
P/E ratio (avg)x
59.96
67.43
79.71
82.83
93.84
93.27
102.2
101.5
113.5
121.9
8.797
102.2
93.55
70
9.006
EV/EBITx
13.21
12.71
13.01
13.06
12.35
11.26
10.25
10.27
11.39
10.56
17.45
10.56
11.87
83
7.87
FCF yield (avg)%
26.00
28.71
26.45
23.53
22.34
22.77
24.56
26.89
25.61
23.82
19.25
24.56
25.09
37
9.37
FCF margin%
7.34
8.63
9.11
8.03
9.03
11.13
10.05
12.24
14.28
13.61
5.02
12.24
9.58
23
0.411
FCF / Net incomex
0.452
0.408
0.399
0.379
0.403
0.366
0.394
0.355
0.321
0.300
0.363
0.355
0.386
74
12.20
ROIC%
19.26
18.55
18.77
19.02
18.55
21.05
19.56
21.91
21.39
21.66
23.73
21.39
19.41
36
28.59
Return on equity%
0.40
2.53
4.48
4.71
5.68
8.50
6.15
3.55
1.16
3.95
13.97
3.95
4.22
8
23.39
Return on assets%
20.69
18.40
19.84
18.82
19.77
19.62
20.64
23.08
21.51
19.93
6.37
20.64
19.88
13
3.33
EPSNT$
4.49
5.07
5.59
6.51
6.17
5.89
5.66
6.37
6.41
6.45
3.48
0.91%
2.97%
—
25.20
EPS growth%
8.15
6.29
6.25
7.54
6.43
5.89
4.11
5.33
3.22
2.56
11.82
4.11
6.07
59
2.59
Bookvalue per shNT$
3.65
3.35
3.29
3.51
3.83
3.80
4.32
3.99
4.41
4.82
1.67
4.74%
3.10%
—
2.78
FCF per shareNT$
2.59
2.30
2.31
2.12
2.00
1.79
1.56
1.63
1.48
1.59
4.29
(4.51%)
(5.23%)
—
2.09
Dividend per shNT$
2.27
2.22
2.04
1.82
1.90
2.12
2.18
2.31
2.43
2.16
1.75
2.58%
(1.40%)
—
18.99
Div yield (avg)%
24.76
21.96
22.41
23.25
23.33
20.70
21.26
20.10
22.11
20.66
20.08
20.70
22.03
71
29.68
Payout ratio%
21.75
22.61
22.64
23.87
21.66
22.68
19.88
18.01
18.80
16.79
7.39
18.80
21.71
30
1.212
Shares (diluted)B
1.256
1.295
1.460
1.650
1.672
1.738
1.902
2.184
2.286
2.250
1.212
6.12%
5.50%
52
3.10
Buyback yield%
8.63
11.47
14.23
12.02
9.34
8.80
6.43
4.47
5.56
5.37
29.77
5.56
8.72
85
1.097
D/E ratiox
0.835
0.930
1.039
1.056
1.026
1.201
1.193
1.177
1.277
1.522
0.306
1.201
1.116
35
7.458
Enterprise valueNT$B
1.133
1.099
1.046
0.985
1.067
0.957
0.938
0.809
0.875
0.826
5.521
(4.98%)
(2.90%)
50
1.726
LT debtNT$B
9.886
10.14
10.15
11.84
14.09
15.46
15.08
15.36
14.68
15.97
4.478
2.54%
4.45%
89
Cost of revenue
5.49%
1.02×
Operating expenses
5.07%
0.98×
Goodwill & intangibles
18.29%
Property and equipment
17.98%
Spread over hurdle
26.68%