1.693
RevenueNT$B
6.046
6.276
6.722
7.203
7.657
8.016
8.309
8.744
9.233
9.864
1.748
5.19%
5.62%
71
25.03
Revenue growth%
12.96
15.38
15.55
14.77
14.54
15.76
16.53
14.64
15.32
15.41
13.44
15.41
15.35
36
15.58
Gross margin%
9.39
10.06
9.46
7.56
8.49
6.72
7.28
10.14
10.32
12.70
12.97
10.14
9.43
87
6.97
Operating margin%
17.28
16.34
15.15
15.94
13.87
11.21
14.04
12.92
15.06
15.46
28.26
14.04
15.11
28
20.28
Net margin%
12.90
11.72
12.25
13.90
14.99
13.36
10.49
10.76
9.96
10.35
26.22
10.49
11.98
77
35.16
P/E ratio (avg)x
38.20
36.83
38.87
36.94
38.19
37.80
40.23
39.70
39.19
35.30
36.97
39.19
38.19
8
12.87
EV/EBITx
63.37
72.32
71.32
77.13
79.90
77.13
74.85
85.94
90.50
91.80
36.45
85.94
77.13
52
8.19
FCF yield (avg)%
3.09
2.54
0.40
2.85
5.07
4.26
3.14
0.86
2.53
0.50
8.70
2.53
2.70
93
27.93
FCF margin%
11.51
12.99
15.72
14.21
16.45
17.13
16.93
19.46
16.74
18.24
11.76
17.13
16.59
93
1.314
FCF / Net incomex
2.369
2.475
2.769
2.594
2.532
2.655
3.033
3.149
2.960
3.162
1.513
3.033
2.712
33
12.77
ROIC%
21.24
21.56
22.62
20.75
17.88
18.96
16.27
15.29
13.99
14.52
29.77
15.29
18.42
92
20.29
Return on equity%
20.29
21.83
23.76
25.08
26.39
29.03
26.43
25.11
23.24
22.42
19.46
25.11
24.42
65
14.41
Return on assets%
31.75
30.74
28.54
27.35
27.92
25.45
24.79
25.42
24.23
22.43
3.59
24.79
26.40
64
1.64
EPSNT$
3.24
3.53
3.60
4.07
4.60
4.52
5.42
5.42
5.31
5.32
1.80
2.94%
5.08%
—
9.03
EPS growth%
21.28
19.57
18.29
18.56
19.80
22.46
20.77
20.98
18.07
18.74
6.18
20.77
19.68
78
2.82
Bookvalue per shNT$
2.64
2.71
3.04
3.34
3.39
3.33
3.12
3.42
3.37
3.91
0.80
2.89%
4.38%
—
3.28
FCF per shareNT$
5.48
6.14
6.37
7.69
8.50
10.21
11.12
11.35
11.70
13.57
1.32
9.81%
9.82%
—
2.15
Dividend per shNT$
4.43
4.41
4.74
5.56
5.48
5.44
5.91
6.96
7.83
9.22
1.14
10.96%
7.39%
—
20.04
Div yield (avg)%
4.37
5.53
5.60
7.94
5.87
4.63
2.71
1.19
0.97
0.40
19.63
1.19
4.50
21
5.93
Payout ratio%
10.05
11.34
8.94
9.89
9.88
9.31
7.36
8.76
7.65
5.76
3.03
7.65
9.13
92
0.605
Shares (diluted)B
0.978
0.956
1.010
1.027
1.064
1.217
1.141
1.117
1.178
1.312
0.589
4.29%
2.73%
15
26.72
Buyback yield%
8.81
10.40
10.42
9.86
9.55
12.46
13.25
16.07
13.44
10.68
19.95
13.25
10.55
36
1.337
D/E ratiox
1.079
1.119
1.146
1.205
1.215
1.140
1.237
1.088
0.980
1.040
0.752
1.088
1.130
12
2.165
Enterprise valueNT$B
3.378
3.866
4.182
4.663
5.220
5.887
6.752
7.127
8.178
8.221
6.303
9.51%
9.41%
40
5.721
LT debtNT$B
7.337
7.959
8.117
9.018
10.56
10.84
12.25
13.30
12.82
13.52
7.537
5.07%
5.94%
63
Cost of revenue
5.62%
1.00×
Operating expenses
5.86%
1.02×
Spread over hurdle
23.50%