0.382
RevenueNT$B
2.631
2.715
2.889
2.990
3.130
3.282
3.419
3.481
3.608
3.705
0.395
3.43%
4.04%
50
21.08
Revenue growth%
22.24
22.92
23.28
22.37
22.35
20.82
19.46
22.39
19.57
22.49
24.38
20.82
22.36
62
16.30
Gross margin%
4.66
2.15
1.69
0.40
2.13
4.01
6.80
9.69
8.28
9.96
12.30
8.28
4.34
51
28.68
Operating margin%
16.62
13.84
11.07
13.70
13.51
11.21
13.27
13.74
13.40
16.14
16.67
13.40
13.61
61
3.68
Net margin%
27.22
29.82
31.85
29.20
30.27
29.09
26.39
26.96
26.37
27.30
24.80
26.96
28.19
41
13.66
P/E ratio (avg)x
13.73
12.55
12.61
13.51
12.47
12.21
12.92
12.18
11.16
10.35
11.33
12.18
12.51
15
16.32
EV/EBITx
27.92
32.73
34.40
38.57
45.18
54.00
63.79
61.97
62.54
72.71
10.55
62.54
49.59
9
21.00
FCF yield (avg)%
25.85
24.61
24.60
25.76
22.92
20.95
21.84
22.45
21.88
24.62
4.43
21.88
23.76
74
3.75
FCF margin%
24.19
25.64
23.41
21.12
18.69
18.46
17.50
18.51
21.48
20.83
8.27
18.51
20.98
53
0.776
FCF / Net incomex
0.585
0.608
0.655
0.760
0.724
0.816
0.924
0.914
0.991
1.048
1.329
0.924
0.788
15
12.78
ROIC%
9.93
8.57
9.69
7.42
8.61
9.62
11.56
9.86
9.94
8.38
5.55
9.86
9.65
21
14.50
Return on equity%
18.95
20.74
19.18
17.75
17.91
16.33
15.17
14.06
11.96
11.07
6.93
14.06
17.04
76
29.26
Return on assets%
22.15
19.82
19.19
17.79
15.42
17.93
19.58
17.28
15.45
17.73
2.62
17.73
17.86
53
4.85
EPSNT$
2.45
2.61
2.33
2.19
2.11
2.24
2.16
2.08
2.09
2.06
5.05
(0.51%)
(1.70%)
—
27.93
EPS growth%
10.66
8.09
9.57
7.59
8.35
9.14
11.97
14.54
12.72
11.20
20.08
11.97
10.12
85
4.77
Bookvalue per shNT$
3.19
3.58
3.97
4.47
4.62
4.56
4.76
5.10
4.93
5.66
4.76
4.15%
7.05%
—
2.88
FCF per shareNT$
2.82
2.55
2.63
2.64
2.85
2.64
2.77
2.93
2.68
2.76
4.27
(0.64%)
(0.94%)
—
3.94
Dividend per shNT$
4.77
5.44
5.78
6.65
7.69
7.94
8.85
10.28
10.06
10.17
4.81
5.75%
8.87%
—
24.66
Div yield (avg)%
1.64
4.12
2.18
0.89
0.40
2.20
4.29
3.85
1.25
1.11
5.29
2.20
1.91
14
8.06
Payout ratio%
17.62
20.16
19.14
19.67
20.04
20.31
23.23
23.03
23.01
20.06
12.69
23.01
20.11
50
193.7
Shares (diluted)M
228.8
266.3
260.2
267.3
266.9
250.7
245.3
230.7
254.2
277.4
192.7
0.78%
1.48%
75
21.79
Buyback yield%
0.75
2.43
0.40
0.44
1.46
0.49
3.33
4.43
2.33
2.60
20.32
2.60
1.89
27
1.640
D/E ratiox
1.446
1.684
1.957
2.081
2.126
2.297
2.588
2.834
3.308
3.690
1.365
2.834
2.212
54
2.960
Enterprise valueNT$B
2.660
3.045
3.295
3.582
3.670
4.000
4.299
4.799
4.474
4.996
3.293
6.36%
6.89%
25
1.604
LT debtNT$B
3.303
2.980
3.092
3.481
3.866
4.313
4.630
4.367
4.489
4.296
1.703
2.13%
3.55%
94
Cost of revenue
4.09%
1.00×
Operating expenses
3.53%
0.95×
Property and equipment
20.28%
Goodwill & intangibles
15.82%
Spread over hurdle
21.87%