2.454
RevenueNT$B
2.857
2.928
3.034
3.114
3.172
3.257
3.349
3.429
3.574
3.619
2.616
2.67%
2.76%
18
6.23
Revenue growth%
5.60
3.25
2.36
3.43
2.50
5.05
6.37
6.25
6.52
3.79
16.65
6.25
4.42
78
8.47
Gross margin%
19.03
20.77
20.62
21.95
23.20
25.09
24.70
25.65
23.91
26.41
23.37
25.09
23.55
42
21.60
Operating margin%
8.53
10.49
8.13
8.97
8.14
9.31
8.47
5.58
4.89
3.75
17.36
5.58
8.31
14
8.77
Net margin%
22.52
24.06
21.99
19.95
18.82
19.52
17.20
15.97
14.55
12.23
28.37
15.97
19.17
90
8.661
P/E ratio (avg)x
45.50
50.62
48.41
46.56
45.45
43.80
45.95
46.85
46.46
53.10
26.64
46.46
46.51
72
23.06
EV/EBITx
20.53
19.21
21.12
23.64
25.20
23.07
25.48
23.43
26.14
23.61
24.47
23.61
23.52
80
10.97
FCF yield (avg)%
21.49
19.02
21.25
19.78
19.47
21.65
24.36
26.11
23.44
25.66
4.81
24.36
21.57
55
21.18
FCF margin%
16.59
17.69
15.25
16.93
18.90
18.25
18.81
20.88
19.99
20.70
6.30
19.99
18.53
66
0.661
FCF / Net incomex
1.415
1.583
1.477
1.339
1.331
1.492
1.653
1.842
1.974
1.978
1.050
1.842
1.538
39
29.13
ROIC%
14.09
15.00
14.49
15.79
12.85
12.46
10.07
7.70
6.50
8.04
15.70
8.04
12.66
26
6.16
Return on equity%
17.66
20.20
22.45
19.90
22.85
22.79
24.96
27.76
29.93
29.97
24.15
27.76
22.82
62
24.83
Return on assets%
10.58
7.92
9.09
11.49
8.84
9.83
12.23
11.10
8.48
11.37
27.37
11.10
10.20
47
36.40
EPSNT$
33.69
35.15
38.48
42.86
45.88
49.33
45.06
45.13
43.10
40.63
37.90
(2.40%)
1.76%
—
18.60
EPS growth%
17.99
15.58
15.52
16.78
16.06
18.89
17.44
19.45
22.41
24.04
12.87
19.45
17.71
50
11.27
Bookvalue per shNT$
28.80
34.12
39.30
39.80
45.39
46.85
48.45
57.62
54.96
62.13
21.76
6.48%
8.21%
—
35.27
FCF per shareNT$
28.28
25.40
26.86
26.42
24.33
20.65
19.17
18.75
15.87
13.69
30.13
(10.87%)
(6.72%)
—
12.54
Dividend per shNT$
33.47
32.86
32.21
27.51
27.30
26.14
26.71
25.80
22.44
19.38
35.42
(6.63%)
(4.65%)
—
22.18
Div yield (avg)%
3.71
3.77
3.22
4.39
1.73
1.07
0.40
2.45
4.66
4.67
25.37
2.45
3.47
25
27.84
Payout ratio%
7.75
8.33
8.52
10.99
9.61
10.12
12.48
10.08
9.42
10.33
15.36
10.12
9.85
64
40.70
Shares (diluted)M
42.48
42.50
45.77
42.23
46.54
42.37
45.88
46.22
43.56
39.71
41.88
(3.12%)
(0.99%)
7
25.05
Buyback yield%
20.13
21.02
18.62
15.75
15.57
17.14
14.41
15.63
18.57
17.44
23.91
17.14
17.29
5
1.270
D/E ratiox
2.207
2.232
2.250
2.376
2.595
2.733
2.832
3.152
3.547
3.539
0.894
3.152
2.664
92
1.048
Enterprise valueNT$B
0.730
0.730
0.813
0.831
0.870
0.843
0.921
1.009
1.087
1.132
1.889
5.40%
5.64%
47
2.051
LT debtNT$B
2.515
2.654
2.576
2.504
2.273
2.287
2.512
2.179
2.242
2.081
2.072
(1.74%)
(1.32%)
46
Cost of revenue
2.37%
0.96×
Operating expenses
2.65%
0.99×
Property and equipment
20.56%
Spread over hurdle
23.62%