2.181
RevenueNT$B
2.017
2.116
2.239
2.403
2.527
2.748
2.879
3.074
3.360
3.534
2.372
6.94%
6.72%
74
26.60
Revenue growth%
12.37
11.25
12.34
13.93
13.53
16.15
14.64
11.81
9.44
10.84
10.22
11.81
12.36
75
23.09
Gross margin%
11.53
9.49
9.89
10.86
11.91
14.28
14.12
14.37
17.29
15.96
3.16
14.37
13.01
81
19.40
Operating margin%
10.91
11.06
11.32
11.87
13.10
14.70
15.43
17.86
19.86
17.47
13.50
17.47
13.90
68
27.80
Net margin%
24.59
21.85
22.01
22.92
20.20
17.98
20.97
20.80
20.41
17.85
13.27
20.41
20.88
85
27.84
P/E ratio (avg)x
12.68
13.70
15.04
15.22
16.47
17.07
18.85
17.13
17.23
17.93
24.33
17.23
16.77
45
28.00
EV/EBITx
48.22
54.09
50.38
55.03
58.42
66.92
72.32
79.26
77.70
89.97
21.14
77.70
62.67
26
16.46
FCF yield (avg)%
18.70
19.12
18.28
16.19
14.83
17.81
19.07
18.08
16.00
13.05
22.92
17.81
17.94
56
20.58
FCF margin%
10.60
12.87
10.40
10.94
12.16
14.03
14.25
12.99
15.13
14.45
3.34
14.25
12.93
66
1.669
FCF / Net incomex
1.084
1.186
1.150
1.234
1.159
1.078
0.965
0.977
1.072
1.146
1.485
1.072
1.115
32
7.85
ROIC%
24.66
27.24
28.45
29.34
32.31
34.33
32.74
32.01
32.62
35.09
21.02
32.74
32.16
80
15.79
Return on equity%
26.88
25.43
23.42
25.23
24.25
23.88
23.33
24.24
22.33
21.92
11.80
23.33
24.06
93
20.58
Return on assets%
3.38
5.69
8.05
9.31
11.62
14.46
13.25
15.51
17.10
15.61
3.99
15.51
12.43
66
2.71
EPSNT$
2.11
2.02
1.99
1.84
2.03
1.95
2.01
1.98
1.97
1.91
2.89
(1.19%)
0.19%
—
21.64
EPS growth%
15.75
17.35
14.71
12.13
10.92
13.39
16.10
14.19
15.07
16.70
12.23
15.07
14.89
32
1.86
Bookvalue per shNT$
2.01
2.08
2.26
2.37
2.43
2.65
3.11
3.40
3.72
3.60
2.40
8.15%
7.16%
—
3.08
FCF per shareNT$
2.29
2.16
2.13
2.07
2.00
2.06
1.86
1.82
1.97
2.00
1.30
0.01%
(1.90%)
—
1.15
Dividend per shNT$
2.71
2.61
2.42
2.72
2.64
2.89
3.25
3.69
4.16
4.10
2.69
9.27%
3.97%
—
17.67
Div yield (avg)%
11.66
12.76
13.57
13.81
13.21
15.79
16.92
15.51
14.67
14.97
23.20
15.51
14.24
35
29.52
Payout ratio%
6.51
4.09
4.70
6.45
7.98
5.38
6.03
6.11
3.53
5.94
27.32
5.94
5.98
24
0.900
Shares (diluted)B
0.883
0.988
1.125
1.322
1.465
1.659
1.855
1.935
2.233
2.218
0.877
8.65%
9.59%
75
21.56
Buyback yield%
14.02
11.34
10.80
13.70
16.50
17.66
20.49
21.93
22.28
22.29
9.25
21.93
17.08
9
1.625
D/E ratiox
1.997
2.296
2.439
2.299
2.659
3.026
3.057
3.106
3.316
3.609
1.050
3.106
2.842
76
1.239
Enterprise valueNT$B
2.407
2.585
2.546
2.859
2.985
2.995
2.889
2.783
2.648
2.975
1.129
(0.06%)
1.97%
44
1.399
LT debtNT$B
1.865
2.148
2.096
1.993
2.141
2.453
2.690
3.107
3.193
3.119
1.098
7.81%
6.06%
77
Cost of revenue
6.75%
1.00×
Operating expenses
7.12%
1.04×
Spread over hurdle
49.94%