0.468
RevenueNT$B
1.133
1.224
1.334
1.452
1.580
1.651
1.769
1.884
2.043
2.221
0.480
7.05%
7.67%
82
9.39
Revenue growth%
26.81
26.69
27.02
29.38
30.46
27.66
27.71
26.50
25.63
23.65
10.03
26.50
26.92
54
13.94
Gross margin%
16.18
18.37
19.16
17.84
17.69
18.45
21.39
20.65
20.60
23.14
11.28
20.65
18.80
34
15.66
Operating margin%
22.01
24.71
22.94
22.95
22.11
19.16
20.57
21.37
19.69
21.13
10.23
20.57
21.69
49
23.14
Net margin%
35.80
34.70
33.48
33.08
30.72
32.27
35.20
34.74
34.46
32.20
17.51
34.46
33.97
71
35.97
P/E ratio (avg)x
20.71
22.99
25.18
25.84
27.16
27.13
29.44
32.76
38.64
43.41
25.26
32.76
27.15
22
19.11
EV/EBITx
14.58
14.97
16.54
18.47
20.36
23.25
27.57
32.49
36.99
41.79
20.84
32.49
21.81
94
2.93
FCF yield (avg)%
7.61
9.33
9.25
6.81
9.24
7.36
5.08
3.73
3.43
5.79
14.74
5.08
7.09
91
7.34
FCF margin%
14.70
12.85
10.55
8.16
7.15
4.17
5.37
4.02
3.17
0.88
11.31
4.02
6.26
30
1.091
FCF / Net incomex
0.811
0.827
0.834
0.811
0.788
0.813
0.795
0.850
0.810
0.873
0.706
0.813
0.812
38
8.71
ROIC%
12.20
14.72
11.81
13.64
16.35
17.84
16.47
16.21
15.75
17.76
25.43
16.47
15.98
79
24.26
Return on equity%
10.50
9.11
9.81
8.05
9.11
7.84
5.38
7.93
9.36
9.86
20.38
7.93
9.11
45
10.67
Return on assets%
13.58
13.06
13.10
10.39
8.37
5.71
6.30
6.27
9.23
7.97
10.18
6.30
8.80
75
8.12
EPSNT$
15.87
16.57
17.28
19.48
23.06
22.54
22.72
25.06
26.44
27.63
8.53
3.68%
6.82%
—
27.97
EPS growth%
17.67
17.38
19.47
17.88
16.65
18.67
18.30
19.05
21.17
22.90
10.93
19.05
18.49
34
21.05
Bookvalue per shNT$
23.60
22.95
20.52
20.47
22.59
22.57
24.23
24.85
25.09
25.52
19.80
2.46%
1.71%
—
22.87
FCF per shareNT$
6.25
6.69
6.98
7.54
6.59
6.77
6.77
6.69
6.37
6.50
25.59
(0.25%)
(0.83%)
—
35.35
Dividend per shNT$
6.80
5.91
5.81
5.29
4.96
4.71
4.65
4.03
4.20
3.97
8.87
(4.35%)
(4.67%)
—
19.46
Div yield (avg)%
8.13
6.36
5.06
5.09
7.95
5.87
3.53
4.16
2.21
4.09
10.53
4.09
5.07
87
20.89
Payout ratio%
27.72
27.58
28.63
30.34
29.82
32.28
30.61
32.55
35.16
33.30
21.48
32.55
30.47
18
32.32
Shares (diluted)M
34.98
41.17
44.84
46.48
49.02
49.72
53.09
54.90
60.98
62.56
32.37
5.00%
7.43%
36
5.25
Buyback yield%
18.86
17.59
14.80
13.08
12.67
11.76
9.43
11.96
13.27
14.79
19.04
11.96
13.18
9
0.780
D/E ratiox
1.420
1.456
1.708
1.646
1.761
1.882
1.975
2.246
2.512
2.489
1.113
2.246
1.821
41
1.081
Enterprise valueNT$B
1.483
1.492
1.633
1.577
1.709
1.635
1.605
1.702
1.807
1.837
0.113
1.45%
2.49%
88
1.077
LT debtNT$B
0.166
0.185
0.174
0.157
0.163
0.153
0.138
0.137
0.152
0.157
1.276
(0.74%)
(0.11%)
30
Cost of revenue
7.67%
1.00×
Operating expenses
7.75%
1.01×
Goodwill & intangibles
19.49%
Cash and investments
15.72%
Spread over hurdle
(1.44%)