3.198
RevenueNT$B
3.142
3.227
3.302
3.311
3.475
3.575
3.643
3.814
3.831
3.974
3.556
2.72%
2.70%
77
23.36
Revenue growth%
7.48
4.83
7.61
9.73
12.20
12.25
11.67
11.40
12.03
12.51
12.91
12.03
11.53
22
13.96
Gross margin%
0.43
0.40
2.38
2.21
0.40
2.14
3.13
5.73
4.88
3.17
24.33
3.17
2.29
52
6.93
Operating margin%
9.18
11.68
10.13
10.72
11.28
8.58
9.49
11.62
13.44
14.58
28.48
11.62
11.00
49
7.58
Net margin%
21.27
18.88
20.98
22.17
21.72
23.41
20.77
21.29
23.16
21.50
26.22
21.50
21.40
34
34.97
P/E ratio (avg)x
19.26
17.79
16.60
15.74
17.19
16.61
17.45
15.63
16.22
16.66
15.35
16.61
16.64
11
16.09
EV/EBITx
29.81
33.57
38.07
35.57
33.53
38.10
40.30
42.77
49.27
49.33
15.58
42.77
38.08
23
22.18
FCF yield (avg)%
1.33
0.40
1.69
0.40
0.40
3.02
5.99
6.52
5.85
8.68
7.54
5.99
2.36
33
10.01
FCF margin%
26.42
23.79
22.00
22.90
22.61
22.43
20.50
21.89
20.64
20.20
21.38
20.64
22.21
56
1.708
FCF / Net incomex
1.901
1.939
2.173
2.231
2.516
2.760
2.732
2.969
2.810
2.705
1.514
2.760
2.610
65
17.87
ROIC%
32.93
31.08
30.74
31.64
32.03
31.52
29.88
28.51
30.10
30.98
27.44
30.10
31.03
13
5.33
Return on equity%
24.22
25.59
27.46
28.09
31.01
28.17
25.93
27.27
28.99
27.65
4.45
27.65
27.56
21
21.16
Return on assets%
17.83
19.55
18.61
16.41
13.83
15.61
13.29
11.23
11.06
10.62
17.29
11.23
14.72
81
16.21
EPSNT$
38.33
40.05
40.46
42.12
46.40
49.01
51.55
50.54
51.12
53.02
16.62
2.71%
2.73%
—
4.10
EPS growth%
10.78
9.97
10.09
10.23
8.36
6.96
6.16
5.27
3.00
1.63
21.31
5.27
7.66
80
13.96
Bookvalue per shNT$
22.01
23.99
24.73
24.28
26.88
24.67
25.89
24.31
24.99
24.82
22.63
(1.58%)
1.93%
—
21.58
FCF per shareNT$
15.80
15.00
17.12
16.40
15.12
14.54
15.62
15.49
14.35
16.18
7.49
1.36%
0.10%
—
28.26
Dividend per shNT$
17.19
19.49
19.86
21.09
23.81
24.89
26.87
27.42
27.84
25.85
8.56
1.65%
4.34%
—
8.38
Div yield (avg)%
19.71
22.10
24.11
25.49
25.33
26.85
28.59
26.56
23.97
24.62
4.11
26.56
24.97
37
16.37
Payout ratio%
18.99
21.03
18.25
15.74
13.51
16.38
17.51
16.87
19.65
21.74
23.17
17.51
17.88
58
72.48
Shares (diluted)M
74.50
78.49
87.21
94.65
89.06
83.55
85.21
91.40
89.81
87.90
72.93
(0.26%)
1.84%
54
7.94
Buyback yield%
29.19
30.77
32.94
33.72
33.47
36.02
36.65
35.57
33.22
30.89
8.41
35.57
33.34
70
1.591
D/E ratiox
0.229
0.239
0.228
0.211
0.193
0.199
0.191
0.213
0.218
0.237
1.160
0.213
0.216
89
2.866
Enterprise valueNT$B
2.178
2.320
2.456
2.230
2.372
2.573
2.753
2.946
3.234
3.198
1.435
6.16%
5.06%
60
3.029
LT debtNT$B
1.294
1.279
1.299
1.334
1.414
1.334
1.311
1.513
1.688
1.944
2.058
6.56%
5.52%
11
Cost of revenue
2.70%
1.00×
Operating expenses
2.89%
1.02×
Spread over hurdle
16.05%