1.371
RevenueNT$B
1.182
1.218
1.296
1.366
1.417
1.513
1.572
1.615
1.696
1.788
1.469
4.75%
4.49%
77
4.26
Revenue growth%
6.99
9.43
8.74
11.52
12.62
9.75
12.10
11.76
13.15
10.99
9.47
11.76
11.25
21
18.62
Gross margin%
9.33
9.27
9.53
10.75
8.73
10.62
10.63
12.89
14.56
13.75
20.23
12.89
10.62
66
23.84
Operating margin%
22.82
22.08
22.92
23.51
25.95
27.62
28.35
30.27
28.12
31.04
4.07
28.35
26.78
10
7.79
Net margin%
24.87
25.54
25.04
22.32
21.72
21.62
23.55
21.15
22.22
22.82
17.58
22.22
22.57
11
9.494
P/E ratio (avg)x
24.92
27.95
29.02
27.10
28.17
32.17
30.55
28.99
28.93
32.02
11.86
30.55
28.96
38
18.07
EV/EBITx
42.13
44.95
40.30
37.66
41.20
41.67
41.89
40.03
35.74
33.60
34.62
40.03
40.75
70
21.82
FCF yield (avg)%
23.03
22.27
20.56
20.53
17.68
18.81
18.94
19.57
18.51
19.05
17.38
18.94
19.31
8
21.25
FCF margin%
6.34
6.74
4.56
6.53
7.73
9.35
10.81
11.45
11.32
11.61
7.57
11.32
8.54
21
1.242
FCF / Net incomex
1.309
1.351
1.553
1.548
1.581
1.593
1.619
1.785
2.059
2.319
1.607
1.785
1.587
86
12.87
ROIC%
16.26
15.70
14.09
15.51
13.08
15.43
17.68
18.17
16.35
14.26
2.35
16.35
15.60
70
18.73
Return on equity%
26.94
26.37
25.18
22.45
22.25
21.97
20.19
21.77
24.41
23.98
28.89
21.97
23.21
84
28.44
Return on assets%
12.71
13.10
12.52
10.18
8.73
7.88
9.36
10.14
9.50
12.32
6.28
9.50
10.16
28
18.46
EPSNT$
14.44
14.93
13.98
12.80
12.22
10.75
9.65
9.14
9.80
9.59
19.44
(4.72%)
(3.70%)
—
25.00
EPS growth%
24.74
22.01
19.39
18.49
21.42
20.83
20.24
18.85
16.82
14.43
28.77
18.85
19.81
20
14.16
Bookvalue per shNT$
8.46
8.04
8.56
8.99
9.24
9.12
8.23
7.63
6.92
6.39
7.78
(7.09%)
(3.97%)
—
19.04
FCF per shareNT$
33.36
37.02
40.20
46.55
53.76
54.50
61.74
73.18
73.14
88.95
7.11
10.60%
10.78%
—
3.11
Dividend per shNT$
14.51
15.03
15.43
16.03
17.07
17.48
18.29
19.31
17.73
16.43
16.78
(0.76%)
1.06%
—
19.08
Div yield (avg)%
8.01
9.97
9.41
9.03
9.23
11.19
8.96
11.68
10.52
8.24
27.07
10.52
9.32
15
19.18
Payout ratio%
6.09
7.02
8.63
7.69
7.96
7.58
4.86
6.25
5.83
5.28
2.64
5.83
6.64
52
63.87
Shares (diluted)M
64.60
55.16
56.18
49.89
52.77
47.81
40.87
34.98
29.93
25.66
63.80
(13.43%)
(8.06%)
64
14.02
Buyback yield%
11.47
10.31
12.09
10.67
10.19
8.91
6.10
5.15
5.83
5.36
25.88
5.83
9.55
90
1.467
D/E ratiox
1.609
1.702
1.496
1.596
1.565
1.412
1.316
1.323
1.177
1.055
1.554
1.316
1.454
50
1.282
Enterprise valueNT$B
1.396
1.473
1.527
1.676
1.527
1.439
1.597
1.553
1.497
1.632
0.978
1.33%
2.23%
50
0.546
LT debtNT$B
1.312
1.202
1.098
1.156
1.121
1.132
1.161
1.024
0.984
0.909
1.260
(4.12%)
(4.37%)
60
Cost of revenue
4.51%
1.00×
Operating expenses
4.49%
1.00×
Goodwill & intangibles
16.53%
Property and equipment
16.47%
Spread over hurdle
20.91%