0.687
RevenueNT$B
2.976
3.138
3.320
3.397
3.480
3.629
3.745
3.921
4.061
4.309
0.709
4.36%
3.94%
61
22.11
Revenue growth%
20.24
22.50
19.67
19.05
18.13
16.96
16.20
18.98
18.41
15.94
9.77
16.96
18.70
72
26.13
Gross margin%
25.92
27.07
27.06
24.12
26.13
27.93
29.06
27.81
25.72
27.69
15.13
27.81
27.07
59
5.85
Operating margin%
0.40
1.82
2.52
5.23
6.89
9.42
10.59
9.72
11.49
11.96
26.33
10.59
8.16
21
9.18
Net margin%
5.48
5.15
2.93
5.80
7.65
5.58
2.61
2.32
3.92
2.56
10.21
2.61
4.53
67
29.09
P/E ratio (avg)x
29.90
32.26
30.89
27.56
26.76
29.37
28.23
31.28
29.48
31.92
23.98
29.48
29.69
89
20.91
EV/EBITx
25.48
29.03
27.69
26.83
29.37
30.96
29.70
32.90
36.92
37.75
19.29
32.90
29.54
39
27.98
FCF yield (avg)%
5.27
2.39
3.90
5.04
7.76
9.97
8.82
7.06
9.27
8.68
6.42
8.82
7.41
25
12.57
FCF margin%
9.41
7.54
8.11
7.18
5.90
6.70
8.77
9.78
10.05
9.30
18.73
9.30
8.44
83
0.853
FCF / Net incomex
0.869
0.931
0.970
0.992
1.020
0.951
0.887
0.951
0.867
0.976
1.130
0.951
0.951
65
12.35
ROIC%
0.70
2.15
1.99
3.29
4.04
4.30
1.62
0.40
0.40
0.54
6.31
0.54
1.81
48
26.08
Return on equity%
19.90
17.15
14.45
17.16
20.02
21.68
24.61
26.53
28.22
28.54
17.83
26.53
20.85
47
8.70
Return on assets%
18.03
17.36
15.26
15.62
17.23
16.44
16.94
14.55
13.58
11.00
10.73
14.55
16.03
57
0.86
EPSNT$
5.83
6.25
7.33
8.11
9.86
11.39
13.35
15.22
17.57
20.02
0.88
15.23%
14.76%
—
28.90
EPS growth%
5.72
6.77
6.57
9.21
9.05
10.23
12.53
11.98
12.31
15.15
8.98
12.31
9.72
38
6.02
Bookvalue per shNT$
3.71
3.65
3.90
3.57
3.35
3.27
3.07
3.33
3.00
3.07
4.58
(1.71%)
(2.09%)
—
5.41
FCF per shareNT$
4.72
4.39
4.93
4.86
4.91
4.80
4.88
5.10
4.84
4.78
5.51
(0.51%)
1.39%
—
5.82
Dividend per shNT$
3.21
3.13
3.60
4.10
4.31
4.46
4.69
5.06
5.46
6.27
4.01
7.80%
7.73%
—
23.91
Div yield (avg)%
28.41
29.84
31.97
34.74
34.14
34.59
34.31
34.78
35.22
36.22
22.21
34.78
34.45
49
13.76
Payout ratio%
23.43
26.36
25.06
25.20
25.51
23.68
24.78
27.08
26.72
28.95
19.35
26.72
25.35
38
316.0
Shares (diluted)M
390.5
386.4
406.9
467.1
439.5
418.0
438.3
497.4
490.4
520.1
313.4
3.43%
4.10%
10
23.53
Buyback yield%
11.68
12.23
9.47
11.54
11.56
11.82
10.56
11.37
11.78
12.98
4.95
11.78
11.62
7
1.792
D/E ratiox
2.376
2.480
2.702
3.043
3.182
3.446
3.275
3.335
3.704
3.922
0.565
3.446
3.229
52
4.112
Enterprise valueNT$B
1.318
1.521
1.659
1.843
2.153
2.510
2.624
2.466
2.578
3.025
0.788
7.04%
8.78%
38
2.285
LT debtNT$B
3.294
3.129
3.323
3.372
2.961
2.621
2.426
2.326
2.379
2.398
2.783
(4.13%)
(3.76%)
95
Cost of revenue
4.07%
1.01×
Operating expenses
4.11%
1.02×
Goodwill & intangibles
18.00%
Spread over hurdle
(3.35%)