0.859
RevenueNT$B
0.684
0.746
0.821
0.889
0.947
1.039
1.112
1.207
1.301
1.380
0.945
7.81%
8.38%
5
21.96
Revenue growth%
3.08
1.60
0.40
0.40
0.40
2.26
2.65
5.56
3.28
5.14
20.56
3.28
2.45
20
19.72
Gross margin%
17.78
20.11
17.49
19.58
21.24
21.79
19.79
21.88
24.25
24.55
16.81
21.88
20.67
55
21.93
Operating margin%
23.95
25.55
24.71
25.61
27.09
30.06
28.06
30.93
28.03
25.97
22.16
28.06
26.53
30
25.21
Net margin%
24.93
24.89
26.90
29.33
26.84
25.06
25.21
26.65
25.74
23.53
26.52
25.21
25.47
12
27.14
P/E ratio (avg)x
27.92
28.47
30.48
33.49
33.55
36.23
39.53
42.28
39.59
41.86
35.11
39.59
34.89
78
9.955
EV/EBITx
30.47
34.54
36.71
38.93
42.24
44.08
47.47
45.57
45.21
43.12
14.79
45.21
42.68
79
8.03
FCF yield (avg)%
18.23
17.01
18.16
17.45
15.65
17.57
20.30
20.39
23.30
22.10
15.15
20.39
18.19
79
2.01
FCF margin%
11.81
9.14
9.63
12.39
11.13
12.81
12.92
14.40
14.72
14.53
29.81
14.40
12.60
19
0.582
FCF / Net incomex
0.453
0.459
0.417
0.362
0.389
0.420
0.365
0.352
0.310
0.287
0.318
0.352
0.377
54
19.09
ROIC%
16.33
17.70
15.42
13.27
13.11
16.03
14.35
11.82
9.30
6.93
9.30
11.82
13.81
60
17.66
Return on equity%
19.02
18.65
16.50
16.56
14.77
13.46
13.19
12.39
12.08
14.30
23.32
13.19
14.54
71
15.49
Return on assets%
16.98
14.29
12.23
10.09
9.01
9.98
11.57
10.33
11.40
12.55
21.42
11.40
11.48
76
3.29
EPSNT$
2.30
2.62
2.90
2.92
3.41
3.30
3.19
3.08
3.41
3.95
3.67
3.01%
7.35%
—
16.91
EPS growth%
29.09
30.60
31.48
33.47
33.11
32.16
34.29
35.81
32.95
34.92
15.30
34.29
33.03
68
6.42
Bookvalue per shNT$
4.28
4.16
4.78
5.47
5.35
5.56
6.30
6.75
7.68
8.62
9.13
9.99%
8.08%
—
5.32
FCF per shareNT$
6.67
7.36
7.42
7.64
7.17
7.59
7.62
7.96
8.81
8.18
5.43
2.67%
1.79%
—
7.41
Dividend per shNT$
3.98
3.94
3.93
3.99
3.68
3.50
3.45
3.23
3.47
3.61
6.46
(0.40%)
(1.90%)
—
17.18
Div yield (avg)%
4.29
3.66
5.63
5.80
2.86
3.66
1.83
2.88
2.58
4.30
15.10
2.88
3.66
64
2.91
Payout ratio%
26.60
23.91
24.81
24.46
26.90
29.54
31.43
30.31
31.47
30.57
28.37
30.57
28.22
52
74.53
Shares (diluted)M
114.8
122.3
133.9
143.6
135.0
158.1
180.7
172.4
189.0
202.0
74.54
8.39%
7.48%
63
9.22
Buyback yield%
13.64
11.60
10.24
10.64
12.11
9.25
6.36
5.66
4.48
3.19
26.28
5.66
9.74
47
1.668
D/E ratiox
0.733
0.799
0.727
0.793
0.812
0.752
0.825
0.898
0.992
0.885
1.343
0.885
0.806
93
0.725
Enterprise valueNT$B
1.044
1.137
1.008
0.876
0.897
0.884
0.778
0.740
0.685
0.676
0.733
(5.51%)
(5.58%)
91
742.2
LT debtNT$M
542.0
514.7
487.8
495.5
541.2
569.3
507.1
540.2
469.9
492.5
699.1
(1.87%)
(2.21%)
60
Cost of revenue
8.38%
1.00×
Operating expenses
8.46%
1.01×
Goodwill & intangibles
17.42%
Property and equipment
17.13%
Spread over hurdle
12.57%