1.534
RevenueNT$B
2.158
2.286
2.402
2.587
2.669
2.822
2.986
3.122
3.363
3.574
1.710
6.01%
5.93%
36
19.02
Revenue growth%
16.93
17.47
19.83
19.58
20.12
21.03
18.75
20.75
17.83
17.02
2.86
18.75
19.16
89
6.81
Gross margin%
4.44
6.64
8.79
9.73
9.37
6.78
4.76
3.38
4.55
6.09
17.48
4.76
6.36
66
5.66
Operating margin%
0.40
1.89
2.71
0.98
0.40
0.40
0.90
1.08
3.82
4.41
2.85
1.08
1.03
76
15.50
Net margin%
8.39
9.17
9.42
11.56
11.03
8.41
10.22
8.03
10.62
11.57
13.79
10.22
9.82
58
18.59
P/E ratio (avg)x
31.47
33.75
36.49
36.73
35.35
36.61
32.03
27.30
23.08
23.71
35.37
27.30
32.89
47
20.73
EV/EBITx
48.11
55.69
56.12
57.51
57.88
59.78
62.46
64.72
76.64
80.49
16.81
64.72
58.83
8
10.71
FCF yield (avg)%
16.77
15.30
15.73
18.17
20.98
19.86
22.70
21.21
19.25
19.74
5.06
19.86
19.49
53
22.84
FCF margin%
27.14
26.48
24.22
26.70
23.81
20.83
19.33
20.54
20.14
20.44
5.56
20.44
22.32
9
0.134
FCF / Net incomex
2.218
2.320
2.614
2.934
3.321
3.702
3.860
4.029
4.622
4.560
1.657
4.029
3.512
69
24.55
ROIC%
26.34
25.05
22.14
19.48
17.49
19.91
17.33
17.77
16.44
17.67
18.67
17.67
18.63
74
2.47
Return on equity%
18.29
19.34
18.32
16.77
18.04
18.40
19.93
21.14
23.80
23.03
25.38
21.14
18.87
10
2.40
Return on assets%
20.39
21.94
23.81
23.29
20.87
23.18
21.19
19.58
19.83
19.72
19.32
19.83
21.03
22
13.01
EPSNT$
22.23
20.81
21.12
19.75
18.98
17.29
15.41
15.48
16.40
15.65
14.08
(3.78%)
(3.53%)
—
17.08
EPS growth%
19.55
22.25
23.92
22.98
22.02
25.00
26.86
25.84
23.96
21.71
28.41
25.00
23.45
48
35.98
Bookvalue per shNT$
36.40
38.44
40.63
43.33
40.03
42.22
43.56
43.21
41.46
40.43
50.67
0.20%
0.44%
—
14.27
FCF per shareNT$
23.22
24.34
24.50
25.96
29.48
31.99
35.67
39.52
38.03
40.98
13.24
6.81%
6.81%
—
48.37
Dividend per shNT$
55.40
60.95
67.89
68.41
69.10
73.85
72.71
71.82
70.54
75.52
23.15
1.79%
4.08%
—
21.30
Div yield (avg)%
13.15
15.12
12.97
12.96
12.66
9.85
7.92
8.14
6.46
6.38
10.74
7.92
11.26
9
9.53
Payout ratio%
8.09
7.69
4.98
7.11
4.48
3.28
2.08
0.40
0.40
1.50
19.17
1.50
3.88
63
32.41
Shares (diluted)M
42.67
46.84
47.20
54.71
52.98
55.39
64.90
66.23
73.80
83.60
31.21
9.55%
7.86%
85
24.81
Buyback yield%
20.14
17.35
17.90
16.97
14.26
11.87
9.23
7.59
7.66
4.83
5.08
7.66
13.06
65
0.463
D/E ratiox
2.280
2.389
2.742
2.785
3.154
3.612
4.046
4.062
3.841
4.135
1.034
4.046
3.383
60
2.606
Enterprise valueNT$B
1.220
1.194
1.338
1.553
1.524
1.548
1.862
1.840
1.855
1.843
2.365
3.87%
5.95%
24
1.463
LT debtNT$B
2.310
2.536
2.765
3.106
2.994
3.406
3.476
4.040
4.133
4.610
0.203
9.02%
7.28%
68
Cost of revenue
6.28%
1.03×
Operating expenses
5.04%
0.92×
Goodwill & intangibles
17.30%
Spread over hurdle
22.34%