1.968
RevenueNT$B
2.557
2.583
2.637
2.676
2.680
2.766
2.761
2.850
2.915
3.023
2.063
2.43%
1.96%
73
7.35
Revenue growth%
21.14
23.04
23.67
23.50
22.53
24.50
26.44
26.93
24.21
22.09
4.13
24.50
23.59
66
18.54
Gross margin%
23.24
25.41
28.08
29.51
30.53
29.29
30.59
33.42
31.22
34.11
14.96
31.22
30.02
76
27.98
Operating margin%
24.19
21.81
19.42
17.59
14.74
16.47
18.94
18.51
18.02
18.39
29.99
18.39
18.45
14
3.74
Net margin%
12.15
9.68
12.17
9.99
8.32
6.60
5.15
3.13
2.43
0.98
7.90
3.13
7.46
23
18.58
P/E ratio (avg)x
16.30
15.98
15.87
15.60
17.36
18.58
18.67
20.54
22.12
20.55
11.27
20.54
17.97
74
7.249
EV/EBITx
11.49
10.69
11.36
10.78
11.26
11.80
12.87
11.90
10.65
11.23
29.38
11.80
11.31
12
16.09
FCF yield (avg)%
5.01
2.96
3.90
5.89
5.00
7.33
7.76
6.31
6.26
8.38
20.77
7.33
6.07
33
17.25
FCF margin%
23.76
26.68
27.76
26.68
27.38
25.85
22.95
24.83
22.35
25.21
15.54
24.83
25.53
50
1.168
FCF / Net incomex
2.351
2.317
2.338
2.563
2.539
2.443
2.451
2.795
3.032
3.055
0.510
2.795
2.495
27
21.16
ROIC%
10.07
8.53
9.35
7.42
6.91
8.61
6.74
9.59
7.91
10.17
24.90
8.61
8.57
60
10.75
Return on equity%
6.84
7.95
8.00
5.37
3.85
6.13
3.24
4.67
7.64
6.84
19.79
6.13
6.48
61
3.75
Return on assets%
4.37
4.54
4.32
2.71
3.33
3.44
0.61
0.40
0.40
2.56
28.91
0.61
3.02
14
25.28
EPSNT$
51.31
55.67
55.39
65.30
64.98
70.88
79.53
90.18
97.34
116.19
26.09
12.33%
9.46%
—
28.49
EPS growth%
17.19
16.38
17.00
19.19
20.05
22.21
21.70
18.80
19.66
22.37
15.21
21.70
19.43
11
5.91
Bookvalue per shNT$
33.54
30.94
32.70
28.40
25.19
21.81
20.11
20.67
20.04
17.05
5.93
(7.51%)
(6.25%)
—
23.26
FCF per shareNT$
57.97
62.43
61.43
58.30
64.81
64.52
74.64
75.48
75.62
86.47
19.98
5.94%
4.87%
—
24.00
Dividend per shNT$
28.43
29.19
31.08
31.78
35.68
39.10
43.36
46.23
44.39
44.54
16.91
4.54%
5.83%
—
17.53
Div yield (avg)%
10.37
11.27
8.94
10.95
12.58
12.42
14.81
15.34
14.95
13.54
15.20
14.81
12.50
64
27.99
Payout ratio%
31.61
30.24
32.08
32.10
33.13
33.26
31.50
30.05
29.48
29.01
18.26
30.05
31.56
83
22.51
Shares (diluted)M
20.69
20.38
20.06
20.73
21.56
22.02
21.63
21.83
23.09
22.83
22.86
1.15%
(0.04%)
58
12.12
Buyback yield%
21.58
21.74
22.29
19.62
21.33
23.50
21.73
22.13
20.92
19.90
8.90
21.73
21.66
14
0.186
D/E ratiox
0.433
0.516
0.540
0.607
0.620
0.659
0.705
0.758
0.816
0.875
0.587
0.758
0.640
68
2.422
Enterprise valueNT$B
0.640
0.739
0.830
0.818
0.807
0.763
0.869
0.937
0.931
0.952
2.496
3.36%
4.76%
23
2.183
LT debtNT$B
1.664
1.499
1.668
1.726
1.912
1.714
1.752
1.708
1.555
1.405
0.266
(5.99%)
(2.48%)
56
Cost of revenue
2.11%
1.01×
Operating expenses
1.64%
0.97×
Property and equipment
15.87%
Spread over hurdle
38.71%