0.339
RevenueNT$B
0.604
0.640
0.693
0.730
0.772
0.824
0.876
0.937
0.981
1.055
0.368
6.45%
6.17%
43
12.52
Revenue growth%
10.91
10.10
7.66
7.99
9.40
8.40
5.49
8.22
10.89
12.04
3.34
8.40
8.90
59
8.89
Gross margin%
6.42
5.77
8.39
8.69
11.47
11.94
14.18
13.47
10.60
7.87
27.39
11.94
9.65
59
10.59
Operating margin%
7.90
9.92
9.98
7.86
10.54
9.31
10.13
11.71
9.90
9.24
21.37
9.90
9.91
69
28.41
Net margin%
25.93
25.38
28.16
25.28
22.59
25.09
26.60
24.13
23.50
24.62
18.56
24.62
25.19
44
26.32
P/E ratio (avg)x
65.66
70.38
69.23
79.48
90.27
106.4
114.7
129.5
138.7
160.0
32.97
129.5
98.34
24
21.35
EV/EBITx
24.95
22.92
19.60
17.11
16.63
16.33
17.41
16.50
16.24
13.95
37.34
16.33
16.87
41
16.51
FCF yield (avg)%
21.65
22.29
23.95
26.54
23.61
24.75
21.77
23.42
25.00
27.41
18.30
24.75
23.78
30
10.45
FCF margin%
15.62
16.01
16.52
18.59
15.85
18.72
19.31
19.93
20.95
19.65
19.99
19.65
18.66
18
0.107
FCF / Net incomex
1.598
1.578
1.653
1.842
1.844
2.028
2.277
2.237
2.312
2.617
0.475
2.277
1.936
95
4.68
ROIC%
27.20
29.28
30.03
28.75
30.38
33.30
30.43
32.19
31.49
33.06
27.80
32.19
30.41
26
21.70
Return on equity%
28.33
27.89
29.16
31.42
29.19
27.82
25.30
22.73
21.82
23.21
19.45
23.21
27.86
79
16.32
Return on assets%
33.98
33.30
34.74
32.29
34.14
32.53
34.08
35.76
38.57
40.25
3.46
35.76
34.11
45
8.21
EPSNT$
8.96
10.53
11.41
11.08
12.85
13.05
15.04
14.83
15.36
15.40
8.94
3.69%
6.36%
—
25.19
EPS growth%
9.91
12.07
10.73
11.99
9.55
7.85
5.00
3.94
3.53
2.62
20.56
3.94
8.70
48
3.66
Bookvalue per shNT$
8.46
8.89
9.06
9.87
9.70
10.29
10.83
10.51
11.79
12.28
12.33
4.83%
4.33%
—
12.00
FCF per shareNT$
5.58
6.08
7.22
8.57
9.52
9.69
9.35
10.49
10.60
11.28
6.58
3.44%
7.09%
—
5.71
Dividend per shNT$
2.79
2.80
2.88
3.12
2.98
3.12
2.91
3.00
3.36
3.57
6.57
3.71%
2.07%
—
24.07
Div yield (avg)%
20.18
21.76
23.84
25.04
23.97
25.36
26.79
24.59
23.04
23.60
23.58
24.59
23.90
43
20.71
Payout ratio%
10.24
12.90
10.13
7.54
7.13
6.59
9.13
8.90
6.65
6.55
16.74
6.65
8.22
39
41.20
Shares (diluted)M
44.44
42.59
42.22
43.49
47.19
47.64
45.06
47.78
49.91
43.34
43.25
(1.69%)
(0.33%)
27
21.63
Buyback yield%
15.57
13.48
11.08
13.79
12.47
11.12
9.85
12.15
11.32
12.67
25.76
11.32
12.31
80
1.435
D/E ratiox
0.963
0.991
1.038
1.069
1.052
1.173
1.150
1.098
1.000
1.028
0.371
1.098
1.045
45
0.616
Enterprise valueNT$B
0.141
0.158
0.156
0.165
0.192
0.209
0.209
0.235
0.270
0.279
1.302
7.69%
8.99%
16
1,043
LT debtNT$M
289.4
272.5
301.1
300.4
349.4
348.1
379.0
410.1
391.1
406.5
211.5
3.08%
3.43%
63
Cost of revenue
5.90%
0.98×
Operating expenses
6.98%
1.08×
Goodwill & intangibles
18.31%
Spread over hurdle
(2.02%)