0.330
RevenueNT$B
3.820
3.999
4.281
4.674
4.924
5.143
5.398
5.766
6.157
6.679
0.361
6.29%
6.27%
54
4.96
Revenue growth%
20.01
19.39
21.39
21.23
19.30
17.21
19.18
18.64
16.00
17.29
4.77
17.29
19.24
44
29.83
Gross margin%
26.34
26.18
26.45
24.83
22.87
20.66
18.87
15.96
13.58
12.69
3.53
15.96
21.77
85
8.41
Operating margin%
18.00
15.25
14.25
16.87
19.59
16.74
16.37
15.82
17.50
20.33
17.84
16.74
16.81
82
22.08
Net margin%
26.84
26.27
27.19
28.95
31.74
33.82
36.52
35.67
38.25
35.32
2.50
35.67
32.78
9
29.84
P/E ratio (avg)x
53.25
62.87
73.64
75.99
84.35
89.68
91.32
104.7
121.6
122.9
35.77
104.7
87.01
32
28.36
EV/EBITx
19.78
19.13
18.67
18.25
21.27
21.64
20.07
19.93
23.16
26.79
22.30
21.64
20.00
49
3.31
FCF yield (avg)%
5.51
7.37
7.49
8.85
8.26
9.85
7.05
4.71
5.61
3.31
22.55
5.61
7.21
51
10.62
FCF margin%
0.40
0.40
1.82
4.52
3.68
5.84
3.61
3.39
1.87
3.34
10.91
3.39
3.36
79
1.656
FCF / Net incomex
1.548
1.675
1.639
1.577
1.519
1.695
1.679
1.634
1.812
1.686
0.802
1.686
1.657
42
23.49
ROIC%
17.71
17.34
16.12
15.14
14.01
15.32
12.45
15.40
14.77
13.47
10.13
14.77
15.23
55
4.67
Return on equity%
30.26
30.03
30.34
27.55
28.98
29.91
30.31
30.06
27.82
30.80
6.10
30.06
30.05
53
8.98
Return on assets%
5.23
7.43
7.93
5.79
3.04
0.40
0.40
0.67
1.67
0.40
14.75
0.40
2.36
63
4.52
EPSNT$
11.99
13.97
16.21
15.90
17.63
20.77
19.84
22.95
24.49
23.38
4.68
5.82%
8.58%
—
19.47
EPS growth%
17.81
20.09
21.82
21.11
21.06
19.13
16.77
19.19
18.82
19.78
9.90
19.13
19.49
78
9.06
Bookvalue per shNT$
16.21
16.91
17.59
20.64
22.82
24.59
25.74
30.07
31.84
33.36
10.25
7.89%
8.21%
—
5.68
FCF per shareNT$
12.54
13.98
13.88
14.49
15.79
16.41
16.05
14.88
16.26
15.52
2.41
(0.35%)
1.16%
—
2.67
Dividend per shNT$
15.67
15.78
18.87
21.11
22.39
22.70
25.96
25.59
29.63
34.85
9.95
9.25%
9.26%
—
2.69
Div yield (avg)%
16.33
13.89
13.37
14.39
11.99
12.98
13.91
12.70
11.68
9.03
29.11
12.70
13.18
49
3.99
Payout ratio%
27.74
26.14
26.73
27.20
26.68
24.22
26.37
23.47
22.80
21.63
2.75
23.47
26.25
77
155.8
Shares (diluted)M
267.2
262.5
262.6
301.0
323.7
316.7
384.1
422.2
488.6
516.5
158.6
9.79%
7.38%
92
24.81
Buyback yield%
19.84
19.35
18.20
15.40
13.81
13.79
12.88
13.78
15.74
14.70
12.60
13.79
15.05
28
0.489
D/E ratiox
0.504
0.458
0.512
0.485
0.439
0.408
0.433
0.480
0.500
0.513
1.361
0.480
0.482
21
3.959
Enterprise valueNT$B
0.949
0.995
0.924
0.910
0.880
0.766
0.672
0.732
0.668
0.696
2.022
(4.60%)
(3.67%)
13
1.442
LT debtNT$B
2.522
2.248
2.112
1.877
1.707
1.492
1.409
1.296
1.328
1.389
1.153
(4.03%)
(5.87%)
92
Cost of revenue
5.79%
0.96×
Operating expenses
7.03%
1.07×
Property and equipment
15.28%
Goodwill & intangibles
14.98%
Spread over hurdle
16.75%