1.499
RevenueNT$B
2.625
2.628
2.706
2.672
2.757
2.795
2.779
2.853
2.884
2.940
1.606
1.30%
1.42%
8
12.51
Revenue growth%
20.69
19.66
21.39
23.06
21.97
19.35
19.93
21.42
22.94
21.58
20.49
21.42
21.41
43
9.50
Gross margin%
7.58
8.46
8.95
11.08
9.68
9.30
9.06
7.52
7.84
6.27
12.50
7.84
8.70
31
28.37
Operating margin%
26.11
24.11
25.32
25.43
22.52
22.65
24.68
24.11
25.23
24.05
6.21
24.11
24.40
87
12.19
Net margin%
3.15
3.35
5.50
7.54
5.28
6.22
6.87
9.81
7.56
5.39
3.55
6.87
5.86
63
31.17
P/E ratio (avg)x
10.23
9.701
8.792
7.657
7.712
8.221
8.173
8.475
7.809
6.679
21.66
8.173
8.197
54
36.16
EV/EBITx
44.65
50.36
51.38
56.36
54.72
52.75
59.11
60.73
64.01
64.49
26.25
60.73
55.54
28
23.80
FCF yield (avg)%
26.87
25.59
27.76
28.12
29.51
28.66
31.24
31.21
30.26
31.00
28.93
31.00
29.08
24
17.65
FCF margin%
7.24
6.23
7.06
8.74
9.93
9.83
7.18
9.10
11.21
13.27
8.15
9.83
8.92
37
1.400
FCF / Net incomex
0.648
0.620
0.574
0.519
0.460
0.487
0.425
0.453
0.396
0.384
1.480
0.425
0.473
39
6.90
ROIC%
21.26
22.07
22.14
25.03
23.83
23.88
21.36
23.28
21.25
19.52
5.65
21.36
22.11
60
16.24
Return on equity%
12.26
13.12
10.83
8.08
9.52
8.67
10.41
8.51
6.68
7.90
28.94
8.51
9.10
20
15.84
Return on assets%
26.74
25.66
26.40
24.49
26.88
26.17
26.45
26.06
25.42
26.48
3.92
26.17
26.29
43
2.85
EPSNT$
23.14
22.40
26.26
27.99
27.61
32.09
32.25
38.20
45.14
46.70
2.94
11.08%
8.55%
—
17.17
EPS growth%
14.69
16.49
16.57
14.70
12.74
13.18
11.36
11.53
8.61
6.04
2.93
11.36
12.96
93
4.29
Bookvalue per shNT$
6.75
6.79
6.02
5.80
4.98
4.42
3.90
3.38
3.15
2.92
4.89
(10.11%)
(7.56%)
—
9.43
FCF per shareNT$
9.41
8.50
8.63
9.06
9.17
9.60
8.88
8.09
7.14
6.21
5.48
(7.50%)
(4.75%)
—
5.57
Dividend per shNT$
11.69
11.12
10.70
12.26
11.88
11.35
12.50
14.53
15.80
16.04
15.72
6.18%
4.29%
—
24.04
Div yield (avg)%
9.34
6.91
7.49
4.63
2.54
5.27
6.01
5.57
2.80
3.38
20.96
5.27
5.42
79
15.36
Payout ratio%
1.34
0.40
1.59
2.00
3.75
6.04
3.08
2.53
5.08
3.40
2.64
3.40
2.80
70
102.7
Shares (diluted)M
134.0
131.0
120.2
129.9
121.9
135.7
132.6
127.9
122.8
139.9
103.0
2.80%
0.70%
92
2.78
Buyback yield%
5.79
3.51
3.15
3.44
1.43
1.98
3.62
1.83
2.91
2.18
15.07
2.18
3.03
56
0.711
D/E ratiox
1.331
1.251
1.246
1.161
1.184
1.171
1.052
1.148
1.081
1.110
0.489
1.110
1.166
94
0.324
Enterprise valueNT$B
3.640
3.822
4.541
4.534
5.065
5.476
6.005
6.805
7.518
8.328
2.115
10.46%
8.29%
74
0.358
LT debtNT$B
2.506
2.506
2.452
2.346
2.342
2.585
2.500
2.843
2.740
2.602
0.737
2.13%
1.38%
17
Cost of revenue
1.57%
1.01×
Operating expenses
1.07%
0.97×
Goodwill & intangibles
18.97%
Spread over hurdle
12.31%