3.833
RevenueNT$B
4.660
4.933
5.216
5.621
6.176
6.787
7.233
7.656
8.185
8.687
4.158
7.06%
7.07%
80
25.55
Revenue growth%
5.04
4.67
4.15
5.23
6.15
3.35
3.02
5.55
7.02
8.65
5.51
5.55
5.14
91
18.74
Gross margin%
0.40
2.58
3.77
4.82
2.98
0.94
0.40
0.40
2.18
2.52
18.30
0.94
2.35
92
22.39
Operating margin%
13.32
13.39
11.81
10.54
7.57
9.56
11.54
9.04
7.57
7.55
4.93
9.04
10.05
73
22.07
Net margin%
25.51
27.99
28.76
28.65
26.55
25.07
26.08
26.33
28.84
31.31
27.58
26.33
27.27
47
16.06
P/E ratio (avg)x
32.14
34.75
33.35
35.46
35.43
35.57
33.89
31.87
32.87
31.80
21.74
32.87
33.62
47
37.14
EV/EBITx
9.445
9.699
10.89
12.00
11.86
11.67
10.66
11.62
13.06
12.08
37.51
11.67
11.65
8
17.80
FCF yield (avg)%
30.53
32.81
33.56
30.89
29.71
27.36
29.25
29.35
31.69
34.05
5.39
29.35
30.71
59
7.66
FCF margin%
27.05
25.82
25.62
26.85
29.34
27.04
29.51
27.56
27.71
30.02
26.95
27.71
27.31
34
0.683
FCF / Net incomex
0.231
0.250
0.233
0.243
0.224
0.237
0.229
0.212
0.211
0.204
0.890
0.212
0.230
81
3.94
ROIC%
17.91
19.97
18.81
17.56
20.33
22.31
21.77
24.66
26.97
25.66
11.34
24.66
21.05
72
22.00
Return on equity%
26.98
27.02
24.25
25.27
22.42
20.84
18.46
19.39
17.45
18.17
19.94
18.46
21.63
42
9.99
Return on assets%
21.39
23.00
25.15
25.91
25.90
25.22
22.42
22.16
23.65
26.26
26.96
23.65
24.40
9
10.54
EPSNT$
17.30
19.00
19.30
20.76
20.95
22.76
20.62
18.51
16.06
16.54
11.04
(4.62%)
(1.77%)
—
8.09
EPS growth%
18.43
16.44
18.30
15.76
18.36
18.18
15.52
15.49
15.12
14.82
5.24
15.49
16.10
53
10.96
Bookvalue per shNT$
14.28
15.98
16.76
19.80
20.18
20.43
22.45
26.01
27.69
28.66
13.37
7.26%
7.51%
—
22.89
FCF per shareNT$
10.06
10.08
10.46
9.87
10.25
10.41
9.51
8.98
9.33
9.41
8.92
(1.69%)
0.10%
—
36.85
Dividend per shNT$
28.05
30.03
31.63
37.49
42.15
43.42
42.38
43.25
41.24
41.59
26.04
(0.27%)
4.62%
—
21.28
Div yield (avg)%
11.66
12.01
13.68
11.65
10.48
11.82
11.78
13.85
14.78
11.90
4.52
11.90
11.86
57
17.07
Payout ratio%
28.52
27.19
25.84
26.36
23.62
22.93
25.62
26.91
28.71
30.98
22.84
26.91
26.64
58
73.03
Shares (diluted)M
85.37
85.26
79.09
76.26
72.37
70.06
74.23
73.47
78.31
78.10
69.98
1.54%
(0.18%)
81
2.43
Buyback yield%
26.13
27.31
29.14
28.48
29.92
27.42
30.05
28.87
26.02
23.37
8.70
27.42
27.95
48
0.384
D/E ratiox
0.962
0.996
1.155
1.193
1.261
1.335
1.356
1.564
1.736
1.967
0.729
1.564
1.298
88
6.164
Enterprise valueNT$B
6.463
6.592
7.468
8.956
10.47
12.21
12.86
13.14
14.01
15.22
5.808
7.77%
8.89%
19
1.269
LT debtNT$B
0.833
0.752
0.649
0.675
0.611
0.641
0.680
0.626
0.568
0.521
3.354
(3.11%)
(4.70%)
12
Cost of revenue
7.07%
1.00×
Operating expenses
7.19%
1.01×
Goodwill & intangibles
18.52%
Property and equipment
16.20%
Spread over hurdle
11.29%