0.178
RevenueNT$B
2.981
3.147
3.246
3.321
3.497
3.675
3.868
3.945
4.032
4.158
0.190
3.52%
3.64%
85
17.76
Revenue growth%
4.69
2.33
1.28
4.12
5.73
8.59
7.39
5.19
2.53
5.21
16.00
5.21
4.94
38
7.14
Gross margin%
6.75
9.66
10.92
12.85
14.21
15.01
14.80
12.45
15.24
14.32
17.63
14.80
13.53
19
19.56
Operating margin%
19.27
16.32
17.72
16.40
19.15
19.23
18.07
20.29
17.80
20.19
12.24
19.23
18.61
56
18.83
Net margin%
6.07
6.03
6.84
4.54
7.52
6.51
7.84
10.35
8.02
7.21
14.32
7.84
7.03
77
11.99
P/E ratio (avg)x
18.12
20.54
23.20
26.13
25.42
28.27
30.70
31.44
30.64
31.77
18.61
30.70
27.20
79
10.99
EV/EBITx
35.22
35.70
35.47
32.73
36.05
37.63
37.25
37.83
36.76
34.26
14.81
37.25
35.87
38
21.55
FCF yield (avg)%
17.65
20.58
20.86
18.74
16.51
18.40
18.17
18.48
16.62
17.23
11.01
18.17
18.28
43
27.29
FCF margin%
0.49
0.40
0.40
0.40
0.40
0.40
0.40
2.84
3.36
5.81
15.93
2.84
0.40
17
1.377
FCF / Net incomex
0.288
0.247
0.263
0.275
0.243
0.224
0.243
0.233
0.244
0.241
1.340
0.241
0.243
87
8.13
ROIC%
7.09
4.46
7.14
8.26
6.87
8.33
10.30
11.85
12.05
14.57
25.74
11.85
8.30
46
3.99
Return on equity%
10.36
11.40
14.22
13.25
13.97
12.67
10.59
11.81
13.08
13.91
23.88
12.67
12.88
70
26.47
Return on assets%
22.91
21.89
20.01
19.42
18.64
16.55
13.80
16.39
14.58
15.07
29.94
15.07
17.60
40
4.15
EPSNT$
6.28
6.55
6.16
6.43
6.45
5.55
5.24
5.44
4.86
5.04
4.53
(4.81%)
(2.06%)
—
24.63
EPS growth%
5.07
2.90
2.30
3.52
5.66
6.32
8.82
8.72
8.06
6.48
19.30
8.06
5.99
5
8.27
Bookvalue per shNT$
6.38
5.66
6.04
6.20
5.97
5.47
5.48
6.04
5.83
5.19
4.75
(2.76%)
(3.04%)
—
11.83
FCF per shareNT$
23.52
24.15
23.99
27.71
27.18
26.85
29.04
32.22
36.35
43.46
3.31
9.84%
7.51%
—
9.50
Dividend per shNT$
3.17
3.21
3.11
2.82
2.92
2.80
2.81
2.57
2.53
2.78
3.00
(0.98%)
(0.81%)
—
12.26
Div yield (avg)%
26.86
28.29
29.94
31.88
31.72
33.54
32.95
31.25
30.00
30.77
23.19
31.25
31.01
31
9.57
Payout ratio%
13.05
12.84
11.86
12.91
13.43
11.44
14.32
16.97
15.59
16.08
17.02
15.59
13.24
5
111.8
Shares (diluted)M
145.3
158.3
145.0
161.8
157.4
169.3
153.8
146.5
152.6
165.7
114.4
1.04%
1.16%
25
18.84
Buyback yield%
32.57
30.48
30.80
32.91
35.12
35.78
35.51
32.52
32.10
30.82
18.53
32.52
32.55
44
1.235
D/E ratiox
0.616
0.650
0.704
0.757
0.825
0.880
0.924
0.860
0.933
1.006
0.763
0.924
0.842
25
1.251
Enterprise valueNT$B
0.883
0.764
0.654
0.611
0.558
0.584
0.494
0.417
0.431
0.449
2.899
(4.26%)
(8.13%)
27
1.259
LT debtNT$B
3.620
3.356
3.823
4.044
3.847
4.266
4.397
4.884
4.721
4.331
2.850
2.40%
1.51%
68
Cost of revenue
3.80%
1.02×
Operating expenses
3.25%
0.96×
Goodwill & intangibles
16.68%
Spread over hurdle
64.12%