0.363
RevenueNT$B
2.043
2.215
2.399
2.551
2.746
2.948
3.234
3.506
3.741
4.023
0.400
7.93%
7.92%
12
9.30
Revenue growth%
10.64
10.25
10.22
10.73
10.06
7.23
8.28
10.37
9.87
7.79
22.28
8.28
10.14
51
4.97
Gross margin%
26.14
25.56
24.20
22.32
19.75
21.60
19.47
19.82
21.06
23.15
26.26
21.06
21.96
32
22.30
Operating margin%
7.65
10.40
12.96
13.04
14.77
12.34
14.26
15.63
17.24
17.97
23.85
15.63
13.65
66
12.38
Net margin%
16.22
13.64
12.78
11.45
11.25
14.18
12.76
15.44
14.44
11.97
15.31
14.18
13.21
54
24.27
P/E ratio (avg)x
54.54
57.08
62.45
61.77
60.29
64.00
71.81
72.57
80.65
81.12
30.58
72.57
63.22
13
13.62
EV/EBITx
33.40
35.51
36.90
37.55
38.01
36.45
36.90
35.28
36.18
34.54
33.59
36.18
36.31
27
12.27
FCF yield (avg)%
7.21
6.98
7.25
4.35
2.73
5.28
3.34
2.80
0.40
2.15
2.83
2.80
3.84
58
17.13
FCF margin%
12.60
9.73
10.96
8.59
8.37
8.10
5.73
4.00
4.90
4.95
4.93
4.95
8.24
29
1.694
FCF / Net incomex
1.470
1.504
1.595
1.667
1.845
1.846
1.761
1.861
1.892
2.108
1.688
1.861
1.803
13
9.42
ROIC%
0.40
2.77
0.40
2.84
2.33
4.83
3.48
1.76
0.40
0.40
9.54
1.76
2.05
62
25.12
Return on equity%
24.44
22.07
19.09
19.07
21.58
22.32
19.50
19.40
22.24
21.25
8.18
21.25
21.42
52
27.79
Return on assets%
5.08
3.57
3.34
1.22
1.97
1.31
1.05
0.40
2.76
4.48
28.46
1.31
2.37
51
2.60
EPSNT$
5.37
5.29
5.55
6.51
7.03
7.17
8.61
9.43
11.23
12.77
2.72
12.69%
10.83%
—
27.64
EPS growth%
23.34
24.08
24.85
22.01
23.17
20.74
20.80
19.08
16.43
14.61
29.30
19.08
21.40
12
1.29
Bookvalue per shNT$
1.94
2.19
2.32
2.21
2.16
2.31
2.47
2.38
2.35
2.29
3.09
1.21%
1.73%
—
2.29
FCF per shareNT$
3.03
3.04
3.27
3.67
3.62
4.26
4.25
4.58
5.01
5.42
3.27
8.41%
6.31%
—
2.89
Dividend per shNT$
3.04
3.50
3.32
3.14
3.51
3.50
3.38
3.61
4.25
4.71
2.68
6.06%
3.83%
—
17.04
Div yield (avg)%
22.15
22.05
19.44
16.70
14.84
14.05
13.30
12.41
10.53
12.73
16.92
12.73
14.44
66
3.84
Payout ratio%
22.04
21.99
21.68
19.43
17.07
19.80
22.10
20.24
20.45
22.28
28.52
20.45
21.06
21
243.6
Shares (diluted)M
291.1
277.6
282.3
302.8
297.4
331.4
377.3
395.1
402.8
438.5
241.6
8.08%
4.46%
45
14.58
Buyback yield%
28.17
27.19
25.35
23.84
25.61
25.56
23.43
23.91
24.36
26.67
12.39
24.36
25.45
48
1.702
D/E ratiox
1.960
2.216
2.246
2.278
2.567
2.580
2.635
2.421
2.481
2.572
1.668
2.572
2.451
31
1.552
Enterprise valueNT$B
1.912
2.096
2.067
2.021
2.126
2.344
2.480
2.862
2.883
3.290
2.072
9.12%
6.82%
38
1.797
LT debtNT$B
2.837
2.924
2.888
3.000
3.387
3.723
3.855
3.977
4.426
4.989
3.164
8.06%
5.95%
43
Cost of revenue
8.20%
1.03×
Operating expenses
7.45%
0.96×
Cash and investments
19.37%
Goodwill & intangibles
14.50%
Spread over hurdle
12.66%