1.338
RevenueNT$B
0.964
1.024
1.094
1.135
1.217
1.288
1.379
1.436
1.512
1.584
1.498
5.40%
5.81%
54
4.40
Revenue growth%
18.78
15.92
16.82
14.38
13.45
16.05
13.07
12.53
15.53
14.02
2.11
14.02
14.96
40
6.83
Gross margin%
18.15
18.50
19.48
17.62
19.19
20.43
19.95
17.54
15.84
16.68
6.09
17.54
18.32
90
13.39
Operating margin%
14.75
14.49
17.31
20.21
19.27
20.14
17.89
16.85
17.10
15.65
29.15
17.10
17.20
52
7.18
Net margin%
23.78
24.88
26.27
24.98
27.69
25.08
25.67
27.09
26.00
24.63
22.61
25.67
25.38
90
28.27
P/E ratio (avg)x
26.97
28.78
31.30
34.12
38.73
38.36
44.52
47.60
53.81
52.81
7.322
47.60
38.55
27
34.31
EV/EBITx
24.15
24.32
23.66
28.03
29.92
29.94
30.73
31.51
34.08
32.63
7.876
31.51
29.93
80
5.33
FCF yield (avg)%
13.10
14.06
14.49
12.29
12.72
10.62
9.13
10.80
11.91
11.90
29.30
10.80
12.10
10
13.51
FCF margin%
13.55
10.63
9.38
9.66
12.08
12.51
15.17
16.95
16.61
19.35
8.28
16.61
13.03
53
1.236
FCF / Net incomex
0.485
0.466
0.450
0.420
0.432
0.397
0.410
0.402
0.379
0.384
0.636
0.397
0.415
14
14.25
ROIC%
9.16
9.51
11.95
9.25
9.46
7.97
10.91
13.35
13.92
15.17
5.99
13.35
10.21
86
4.76
Return on equity%
7.86
8.08
7.28
9.04
7.51
7.97
7.27
9.42
9.46
6.91
29.65
7.97
7.92
76
15.47
Return on assets%
7.95
8.43
7.80
7.07
4.62
2.29
0.40
0.40
0.40
3.01
8.62
0.40
3.82
69
22.92
EPSNT$
4.79
5.50
6.37
6.10
6.42
7.21
6.93
7.16
7.55
7.79
24.01
3.94%
6.44%
—
9.76
EPS growth%
31.57
32.30
31.51
32.53
30.33
27.93
27.29
27.15
27.54
25.18
2.39
27.29
29.13
60
10.51
Bookvalue per shNT$
11.46
10.92
11.69
12.53
10.74
10.83
9.53
10.02
9.19
8.42
11.43
(4.75%)
(2.35%)
—
8.19
FCF per shareNT$
4.34
4.67
4.41
5.02
5.35
5.78
5.98
6.49
6.62
6.43
11.32
3.76%
4.75%
—
11.23
Dividend per shNT$
23.78
23.58
25.44
30.72
31.20
36.64
39.28
45.05
53.26
62.00
11.65
14.72%
11.60%
—
3.09
Div yield (avg)%
24.35
24.88
25.23
23.78
21.42
19.18
20.90
18.31
16.91
16.35
2.04
18.31
21.16
46
6.38
Payout ratio%
31.10
30.92
29.17
30.12
30.31
27.78
26.07
23.61
25.22
23.21
6.86
25.22
28.47
75
37.63
Shares (diluted)M
50.29
50.21
51.51
59.18
68.53
66.09
63.69
72.64
81.24
95.65
37.74
6.90%
6.96%
62
10.42
Buyback yield%
13.08
10.74
12.84
10.77
9.92
7.49
7.07
9.22
7.86
6.19
10.71
7.49
9.57
91
0.191
D/E ratiox
0.571
0.532
0.561
0.603
0.606
0.670
0.725
0.668
0.613
0.604
1.456
0.668
0.605
5
1.347
Enterprise valueNT$B
0.811
0.918
0.995
1.007
1.051
1.171
1.196
1.393
1.505
1.611
1.591
8.93%
9.16%
83
1.387
LT debtNT$B
1.664
1.831
1.988
2.238
2.544
2.433
2.768
3.028
3.186
3.472
1.204
6.41%
7.21%
23
Cost of revenue
6.13%
1.03×
Operating expenses
5.54%
0.97×
Cash and investments
17.40%
Property and equipment
17.06%
Spread over hurdle
13.99%