0.572
RevenueNT$B
1.554
1.592
1.663
1.745
1.807
1.894
1.940
2.023
2.123
2.207
0.626
4.08%
3.87%
69
7.81
Revenue growth%
25.39
23.23
24.15
26.90
29.12
31.57
30.28
28.90
28.56
27.22
28.83
28.90
27.89
42
22.62
Gross margin%
19.95
22.68
22.05
24.69
23.91
21.99
20.81
23.39
24.43
21.75
29.33
21.99
22.36
16
3.34
Operating margin%
15.13
14.36
13.44
14.08
14.45
15.39
12.83
14.31
13.19
15.01
29.55
14.31
14.33
71
2.66
Net margin%
9.76
10.41
8.01
7.65
7.51
8.75
9.83
12.22
10.07
7.89
27.94
9.83
9.26
32
37.71
P/E ratio (avg)x
48.51
50.20
48.43
49.73
51.51
51.62
54.22
60.97
70.51
68.39
28.22
60.97
51.57
86
28.79
EV/EBITx
45.58
49.24
54.78
61.43
60.64
70.17
78.02
78.46
90.24
101.8
25.28
78.46
65.80
71
28.14
FCF yield (avg)%
6.55
4.53
5.40
7.83
6.35
8.60
7.18
8.67
9.38
12.00
8.26
8.67
7.51
87
4.39
FCF margin%
13.12
11.65
14.12
12.63
10.79
9.15
10.73
8.55
10.93
9.39
21.23
9.39
10.86
29
0.166
FCF / Net incomex
2.050
2.032
2.161
2.075
2.285
2.108
2.224
2.222
2.245
2.516
1.206
2.224
2.192
77
10.47
ROIC%
12.52
14.84
16.38
18.16
18.65
15.72
17.43
16.84
14.72
16.26
10.99
16.26
16.32
71
27.10
Return on equity%
21.64
19.75
19.16
21.00
18.43
20.42
20.32
22.90
21.04
22.74
13.89
21.04
20.71
6
6.41
Return on assets%
21.99
23.68
25.40
27.04
28.25
30.65
32.98
32.89
32.03
32.41
24.91
32.41
29.45
51
10.57
EPSNT$
6.66
6.45
6.75
6.39
6.98
6.93
6.55
6.12
6.38
6.00
11.48
(2.97%)
(0.49%)
—
28.58
EPS growth%
25.32
23.48
20.86
22.65
20.61
19.54
17.66
15.70
13.41
13.69
5.50
15.70
20.08
83
10.24
Bookvalue per shNT$
3.71
4.16
4.62
4.67
5.15
5.76
5.85
6.38
6.16
6.37
6.83
4.33%
6.83%
—
3.19
FCF per shareNT$
12.24
12.55
12.41
12.77
14.66
15.11
15.96
18.64
18.91
20.52
3.41
6.96%
6.70%
—
6.37
Dividend per shNT$
13.88
13.23
12.44
13.44
14.52
14.09
15.31
17.17
19.41
18.29
1.59
4.72%
2.58%
—
22.60
Div yield (avg)%
17.88
16.83
17.90
17.77
15.66
17.92
15.72
13.82
11.80
12.27
23.31
13.82
16.27
7
18.62
Payout ratio%
3.78
4.34
6.03
7.59
10.08
8.49
10.24
7.67
8.37
6.23
23.07
8.37
7.63
73
68.48
Shares (diluted)M
59.11
51.96
52.50
51.56
46.30
48.10
41.30
38.13
35.26
34.34
68.86
(5.80%)
(6.18%)
73
27.64
Buyback yield%
8.89
10.37
8.96
10.89
10.87
11.57
9.78
7.38
9.06
11.93
24.24
9.78
10.07
86
0.345
D/E ratiox
1.874
1.845
1.956
2.023
2.189
2.592
2.990
3.511
4.013
3.917
0.715
3.511
2.391
35
2.104
Enterprise valueNT$B
1.346
1.146
1.205
1.161
1.124
0.973
0.995
1.076
1.103
0.993
1.481
(2.45%)
(4.23%)
93
1.182
LT debtNT$B
1.176
1.296
1.264
1.132
1.185
1.111
1.179
1.228
1.304
1.134
0.561
(0.88%)
(1.58%)
41
Cost of revenue
4.04%
1.02×
Operating expenses
2.96%
0.92×
Goodwill & intangibles
17.45%
Spread over hurdle
(1.17%)