0.102
RevenueNT$B
2.496
2.547
2.640
2.712
2.774
2.825
2.934
2.988
3.082
3.195
0.114
2.87%
2.75%
30
22.31
Revenue growth%
16.48
19.43
22.34
24.64
25.54
23.32
26.28
28.32
27.07
28.72
2.38
27.07
25.09
70
21.49
Gross margin%
23.77
23.08
23.16
23.85
25.34
25.01
22.86
24.61
24.77
23.54
21.63
24.61
23.81
53
12.21
Operating margin%
8.71
6.71
8.94
11.93
12.52
13.92
11.51
11.71
8.88
8.45
6.42
11.51
10.23
41
23.13
Net margin%
5.87
6.55
9.21
7.90
5.82
6.05
4.29
3.42
3.78
1.63
13.09
3.78
5.84
65
24.10
P/E ratio (avg)x
15.35
16.58
17.26
18.38
17.73
19.75
22.03
23.83
22.82
22.97
19.64
22.82
19.06
87
14.71
EV/EBITx
27.35
32.47
36.70
42.62
47.36
54.14
56.95
61.38
66.21
78.40
31.49
61.38
50.75
12
20.04
FCF yield (avg)%
12.61
14.05
16.20
18.47
20.27
18.63
20.97
20.34
20.23
17.55
14.01
20.23
18.55
63
24.30
FCF margin%
6.71
7.05
4.18
1.28
2.21
1.43
0.40
1.79
2.84
3.53
21.58
1.79
2.52
17
0.487
FCF / Net incomex
1.320
1.350
1.302
1.318
1.520
1.509
1.760
1.883
1.917
2.120
0.610
1.883
1.515
55
22.53
ROIC%
11.39
13.18
14.46
15.69
18.31
18.07
20.29
21.74
21.90
24.29
3.09
21.74
18.19
27
21.06
Return on equity%
18.65
20.89
20.89
23.27
22.75
22.39
20.72
22.40
21.96
21.22
21.63
21.96
21.59
82
3.49
Return on assets%
3.76
1.92
3.84
5.57
7.36
7.98
9.46
11.95
12.68
12.03
14.60
11.95
7.67
40
6.88
EPSNT$
15.20
15.01
15.30
18.17
20.83
24.13
28.50
33.05
37.49
36.70
7.31
12.00%
8.90%
—
28.29
EPS growth%
8.40
11.37
8.98
7.14
8.50
8.10
9.06
10.23
12.69
9.80
12.78
9.80
9.02
22
6.91
Bookvalue per shNT$
15.16
16.62
18.53
18.00
20.65
21.17
22.92
23.14
25.19
24.96
5.14
3.87%
6.24%
—
9.37
FCF per shareNT$
8.75
8.88
9.39
10.19
10.53
9.76
9.23
10.34
9.88
9.03
7.87
(3.02%)
(0.36%)
—
10.06
Dividend per shNT$
9.03
10.15
10.37
9.35
10.33
9.79
9.47
9.71
8.92
9.43
10.62
(1.80%)
0.90%
—
12.17
Div yield (avg)%
17.50
18.64
16.49
15.23
17.74
17.27
17.88
17.50
17.71
19.87
9.65
17.71
17.61
46
11.81
Payout ratio%
4.69
5.59
5.87
8.22
9.77
7.36
5.38
3.19
6.12
4.39
4.93
5.38
5.73
32
103.7
Shares (diluted)M
141.6
151.4
166.4
174.3
185.8
195.0
215.9
236.5
231.5
245.8
99.35
5.75%
5.79%
61
3.90
Buyback yield%
9.25
7.05
6.17
4.34
5.95
3.02
2.48
0.40
2.47
0.40
14.98
2.47
3.68
53
0.231
D/E ratiox
0.595
0.621
0.531
0.459
0.415
0.429
0.409
0.359
0.318
0.333
1.605
0.359
0.422
59
1.066
Enterprise valueNT$B
3.318
3.858
3.924
4.388
5.055
5.968
6.682
6.575
6.683
6.989
1.509
6.69%
8.71%
88
2.038
LT debtNT$B
1.622
1.841
2.053
2.201
2.436
2.604
2.752
2.944
2.724
2.736
0.183
2.35%
5.36%
33
Cost of revenue
2.80%
1.00×
Operating expenses
3.17%
1.04×
Goodwill & intangibles
15.67%
Spread over hurdle
25.11%