1.024
RevenueNT$B
1.099
1.164
1.255
1.359
1.449
1.574
1.680
1.798
1.926
2.028
1.123
6.95%
7.20%
12
10.10
Revenue growth%
7.51
7.58
5.82
3.67
1.27
2.43
3.47
3.43
5.06
3.42
4.23
3.43
3.57
68
26.42
Gross margin%
26.07
26.55
26.21
26.42
23.92
24.16
26.59
26.72
26.76
25.91
28.29
26.59
26.31
82
23.17
Operating margin%
27.86
28.10
25.25
26.04
27.19
29.38
31.62
34.57
35.25
33.58
17.01
33.58
28.74
21
18.13
Net margin%
5.40
4.61
5.72
8.53
6.45
6.53
3.57
3.80
2.58
5.23
5.88
3.80
5.32
91
12.66
P/E ratio (avg)x
14.28
15.50
15.18
16.04
17.83
18.59
22.02
25.72
28.37
28.87
33.92
25.72
18.21
58
22.71
EV/EBITx
30.92
30.60
32.16
33.47
31.89
32.88
34.74
35.32
36.74
35.83
26.63
35.32
33.18
56
16.53
FCF yield (avg)%
12.59
10.56
11.14
13.31
15.05
14.50
17.33
19.46
20.68
19.78
8.80
19.46
14.78
85
26.41
FCF margin%
20.83
23.47
25.17
27.74
28.16
26.75
28.44
29.90
28.48
26.05
22.85
28.44
27.25
21
1.543
FCF / Net incomex
1.926
2.258
2.580
2.588
2.938
2.915
3.492
3.578
4.000
4.142
0.816
3.578
2.926
19
25.43
ROIC%
19.74
19.36
20.36
17.59
17.46
19.56
18.12
18.91
18.96
17.33
2.68
18.91
18.94
7
19.52
Return on equity%
4.42
7.06
5.92
6.45
8.59
9.51
7.17
5.22
6.35
6.03
29.62
6.35
6.40
83
12.14
Return on assets%
17.83
20.63
17.82
16.76
16.90
18.20
16.87
16.72
13.98
14.66
26.53
16.72
16.89
41
5.31
EPSNT$
3.59
3.79
4.48
4.29
4.97
5.33
5.80
5.54
6.37
6.16
5.43
4.38%
5.06%
—
19.38
EPS growth%
23.56
20.93
20.94
17.97
15.21
17.47
15.24
16.24
15.35
14.94
23.90
15.35
16.86
26
1.87
Bookvalue per shNT$
2.96
2.90
3.39
3.86
4.30
4.88
4.62
4.58
4.70
5.19
2.01
3.82%
6.77%
—
2.04
FCF per shareNT$
2.13
2.34
2.41
2.53
2.75
2.73
2.76
3.13
3.25
3.48
7.12
4.82%
6.82%
—
1.58
Dividend per shNT$
12.13
13.51
15.45
16.76
20.32
23.16
25.85
25.36
30.06
35.31
4.83
11.68%
11.36%
—
11.62
Div yield (avg)%
10.81
12.37
10.54
8.78
7.28
8.70
7.35
8.94
7.60
8.81
12.48
8.70
8.80
44
11.05
Payout ratio%
15.39
17.47
17.42
14.55
15.15
17.17
20.13
19.16
19.17
18.87
5.56
19.16
17.44
43
69.00
Shares (diluted)M
85.39
79.41
89.10
82.05
82.52
77.46
88.33
83.04
91.47
97.68
70.37
3.43%
0.66%
19
21.28
Buyback yield%
6.38
6.47
4.69
7.26
5.84
6.45
9.09
8.60
10.65
11.10
5.07
9.09
6.86
79
1.627
D/E ratiox
1.171
1.144
1.260
1.299
1.231
1.230
1.237
1.262
1.158
1.072
1.431
1.230
1.231
39
1.043
Enterprise valueNT$B
1.203
1.216
1.184
1.192
1.247
1.304
1.502
1.576
1.464
1.479
0.464
3.47%
2.47%
68
1.457
LT debtNT$B
0.754
0.878
0.919
1.017
1.032
1.047
1.224
1.263
1.215
1.231
0.068
3.60%
5.03%
67
Cost of revenue
7.35%
1.01×
Operating expenses
6.86%
0.97×
Property and equipment
15.34%
Spread over hurdle
10.05%