0.227
RevenueNT$B
5.188
5.169
5.149
5.243
5.198
5.333
5.390
5.344
5.497
5.492
0.243
1.10%
0.52%
23
29.94
Revenue growth%
10.88
11.73
14.69
15.32
17.46
16.19
14.48
13.40
10.51
8.90
3.83
13.40
13.94
27
4.94
Gross margin%
13.03
14.71
16.58
17.57
17.83
20.61
23.22
25.00
26.21
28.58
27.61
25.00
19.22
10
29.21
Operating margin%
25.39
24.51
21.53
20.64
20.31
17.67
17.67
18.22
16.78
19.50
4.69
17.67
19.91
65
12.26
Net margin%
10.67
11.20
11.80
9.68
9.99
11.96
9.70
10.74
10.97
12.91
25.95
10.97
10.86
93
7.627
P/E ratio (avg)x
25.69
28.91
29.55
32.88
32.05
31.59
33.01
31.29
33.45
36.66
23.74
33.01
31.82
26
26.41
EV/EBITx
49.13
49.75
47.84
46.02
49.04
48.18
47.99
51.40
51.61
56.22
28.10
51.40
49.09
60
28.84
FCF yield (avg)%
11.60
9.05
8.97
11.40
12.42
11.04
9.27
7.53
5.26
5.71
3.65
7.53
9.16
51
27.95
FCF margin%
7.25
4.51
4.95
2.02
0.40
2.44
0.91
0.40
0.40
0.40
9.20
0.40
1.46
85
0.489
FCF / Net incomex
0.800
0.878
0.921
1.091
1.248
1.319
1.533
1.614
1.815
1.912
0.113
1.614
1.283
56
22.48
ROIC%
20.94
19.87
18.49
17.63
18.48
17.18
17.04
15.61
18.44
20.49
10.66
17.18
18.46
69
12.95
Return on equity%
6.75
7.80
8.54
11.09
12.89
11.21
13.22
13.31
13.97
15.93
29.31
13.31
12.05
22
8.83
Return on assets%
12.54
12.55
14.23
15.60
14.53
14.10
16.11
14.63
16.16
18.64
24.41
16.11
14.58
92
2.23
EPSNT$
7.30
6.92
6.53
7.09
7.68
8.29
8.88
9.41
8.69
7.70
2.37
0.05%
0.63%
—
16.42
EPS growth%
34.78
34.88
34.21
34.91
35.18
37.97
40.16
39.48
37.09
35.94
22.59
37.97
35.56
21
9.81
Bookvalue per shNT$
17.21
17.73
17.73
21.08
22.97
26.31
27.63
28.69
32.90
33.46
2.79
7.81%
8.13%
—
4.12
FCF per shareNT$
8.98
8.85
9.37
9.66
9.83
9.40
11.10
10.82
12.75
14.45
2.07
8.01%
4.53%
—
4.89
Dividend per shNT$
2.42
2.50
2.61
2.97
2.98
3.17
2.97
3.41
3.84
3.69
11.27
4.36%
4.96%
—
27.37
Div yield (avg)%
36.47
38.32
35.73
37.45
37.08
37.80
36.89
34.70
35.54
33.29
27.34
35.54
36.68
30
25.31
Payout ratio%
9.48
7.18
4.32
4.87
2.43
4.38
3.57
2.86
1.64
0.40
19.38
2.86
3.94
55
214.7
Shares (diluted)M
285.7
278.5
293.4
282.4
289.1
300.9
306.9
350.0
368.6
413.7
217.8
7.43%
5.47%
72
7.19
Buyback yield%
7.64
9.73
10.87
11.41
9.09
7.54
7.35
6.75
5.01
6.81
7.57
6.81
7.59
72
1.569
D/E ratiox
2.497
2.921
3.134
3.691
4.048
4.622
5.600
5.867
7.135
7.880
0.501
5.867
4.335
55
4.095
Enterprise valueNT$B
2.891
2.751
2.721
2.446
2.456
2.467
2.638
2.937
2.711
2.834
2.947
2.90%
(0.11%)
49
1.270
LT debtNT$B
0.675
0.713
0.748
0.713
0.630
0.654
0.615
0.637
0.614
0.607
2.107
(0.73%)
(2.38%)
8
Cost of revenue
0.54%
1.00×
Operating expenses
0.67%
1.01×
Goodwill & intangibles
16.43%
Property and equipment
15.20%
Spread over hurdle
13.25%