1.246
RevenueNT$B
1.688
1.801
1.897
2.034
2.151
2.313
2.443
2.669
2.840
3.009
1.276
6.94%
6.80%
83
12.30
Revenue growth%
4.71
5.73
3.63
5.44
7.27
5.23
4.96
6.55
8.54
11.37
11.78
6.55
5.58
51
24.72
Gross margin%
14.26
13.66
12.93
14.44
13.92
14.47
11.99
12.55
10.99
8.02
14.39
11.99
13.29
77
26.81
Operating margin%
0.74
0.40
2.61
4.73
3.65
2.44
4.85
5.88
3.83
3.24
10.31
3.83
3.44
79
23.64
Net margin%
23.96
23.76
21.32
19.67
17.37
18.43
15.50
14.01
12.04
9.61
27.98
14.01
17.90
8
29.68
P/E ratio (avg)x
50.93
51.26
53.26
53.79
55.63
55.09
62.09
63.31
69.44
68.28
30.70
63.31
55.36
59
17.28
EV/EBITx
10.79
12.16
13.19
14.52
16.66
17.79
17.80
19.60
18.57
19.63
18.13
18.57
17.23
75
3.98
FCF yield (avg)%
25.54
24.28
24.69
26.37
27.47
29.41
28.05
26.36
27.78
25.34
17.20
27.78
26.37
58
14.42
FCF margin%
17.10
18.46
16.28
17.11
15.97
16.61
15.94
18.68
19.03
16.67
3.17
16.67
16.89
20
0.731
FCF / Net incomex
1.536
1.656
1.946
1.912
1.918
2.254
2.534
2.982
3.136
3.224
1.599
2.982
2.100
30
9.03
ROIC%
10.16
12.55
12.47
11.75
11.52
10.46
8.96
9.21
7.86
5.28
9.11
8.96
10.31
29
9.91
Return on equity%
8.15
9.95
11.95
10.87
12.57
11.18
13.56
13.37
12.10
13.42
22.63
13.37
12.03
94
15.21
Return on assets%
11.83
10.36
11.24
8.40
8.01
8.63
8.93
11.21
12.94
10.70
8.29
10.70
10.53
41
0.51
EPSNT$
2.48
2.62
2.60
2.96
3.43
3.39
3.37
3.75
3.92
3.93
0.56
2.77%
4.97%
—
20.69
EPS growth%
14.53
13.91
12.20
14.07
12.74
9.96
12.95
14.25
16.66
17.82
6.98
14.25
13.99
82
1.77
Bookvalue per shNT$
1.47
1.48
1.45
1.58
1.72
1.64
1.41
1.52
1.61
1.57
2.27
(1.77%)
(0.53%)
—
0.57
FCF per shareNT$
0.65
0.63
0.56
0.52
0.57
0.52
0.49
0.45
0.45
0.46
1.75
(4.09%)
(4.03%)
—
1.99
Dividend per shNT$
2.96
3.29
3.17
3.23
3.72
3.54
3.70
3.95
3.83
3.99
1.88
1.42%
4.62%
—
2.27
Div yield (avg)%
6.69
8.87
9.61
12.12
9.14
9.50
10.95
13.20
15.31
17.41
12.72
13.20
10.28
6
12.36
Payout ratio%
6.77
9.61
8.06
8.20
5.74
3.51
3.75
6.54
8.22
9.96
9.45
6.54
7.41
74
591.6
Shares (diluted)M
553.1
493.7
462.9
473.0
439.4
474.3
443.5
376.2
392.5
374.5
584.9
(3.15%)
(5.39%)
43
12.18
Buyback yield%
11.02
8.62
11.05
10.45
13.17
10.51
13.04
11.19
9.04
8.56
5.79
10.51
10.76
84
0.250
D/E ratiox
1.340
1.421
1.643
1.750
1.776
1.859
1.877
2.136
2.272
2.317
0.816
2.136
1.817
26
2.239
Enterprise valueNT$B
3.600
3.378
3.834
4.461
4.555
5.198
5.079
4.877
5.443
5.338
0.250
3.22%
5.48%
66
1.426
LT debtNT$B
0.277
0.241
0.252
0.225
0.209
0.226
0.230
0.206
0.180
0.186
1.639
(2.29%)
(3.79%)
22
Cost of revenue
6.80%
1.00×
Operating expenses
6.46%
0.97×
Spread over hurdle
(0.86%)