0.464
RevenueNT$B
1.458
1.510
1.562
1.633
1.664
1.729
1.743
1.801
1.856
1.885
0.487
2.51%
2.82%
40
6.78
Revenue growth%
21.16
21.31
23.47
24.00
24.59
21.94
20.98
20.55
22.89
22.58
14.23
21.94
22.26
64
26.91
Gross margin%
22.00
23.08
21.21
21.28
19.66
18.77
16.59
14.27
11.30
9.20
15.25
14.27
19.22
34
2.32
Operating margin%
7.92
9.00
9.62
7.69
10.44
10.08
11.04
12.04
12.67
10.84
15.60
11.04
10.26
46
25.84
Net margin%
24.57
21.70
21.35
20.99
19.47
21.92
21.95
19.53
17.46
20.45
4.62
20.45
21.17
11
11.31
P/E ratio (avg)x
38.49
41.05
44.71
48.93
49.42
55.90
59.39
58.03
67.95
72.20
34.41
59.39
52.66
55
14.16
EV/EBITx
26.05
30.63
34.74
37.86
44.83
52.08
57.50
55.84
64.88
74.45
8.210
57.50
48.45
89
21.62
FCF yield (avg)%
27.93
28.04
26.73
29.10
29.35
30.80
32.80
32.34
29.90
29.59
15.15
30.80
29.47
36
25.62
FCF margin%
3.45
1.09
3.70
3.10
1.82
0.40
2.58
4.39
7.01
5.43
8.53
4.39
3.28
93
1.386
FCF / Net incomex
0.812
0.791
0.833
0.768
0.833
0.815
0.756
0.755
0.697
0.724
1.019
0.755
0.779
29
19.43
ROIC%
22.53
21.04
23.27
21.98
19.91
19.66
22.63
22.35
19.57
19.22
8.15
19.66
21.51
51
16.00
Return on equity%
15.25
16.46
15.77
15.99
13.89
12.60
12.23
11.43
10.84
12.45
25.05
12.23
13.24
68
15.74
Return on assets%
24.47
27.01
24.95
22.28
22.23
24.16
25.79
28.59
28.17
27.89
26.92
27.89
25.37
60
2.86
EPSNT$
2.72
2.50
2.61
2.63
2.35
2.32
2.11
2.05
2.13
1.96
2.92
(3.51%)
(4.28%)
—
16.62
EPS growth%
7.89
9.50
7.71
6.92
6.79
7.37
8.49
7.22
8.62
7.33
28.02
7.37
7.54
80
0.50
Bookvalue per shNT$
1.36
1.28
1.21
1.36
1.32
1.38
1.53
1.41
1.31
1.32
2.73
(0.06%)
0.71%
—
1.10
FCF per shareNT$
0.99
0.87
0.82
0.72
0.70
0.71
0.67
0.72
0.71
0.71
2.09
0.14%
(2.41%)
—
1.06
Dividend per shNT$
2.96
3.37
3.31
3.93
4.13
4.34
4.80
4.76
5.57
6.25
1.84
8.66%
8.43%
—
21.86
Div yield (avg)%
9.37
7.69
7.15
6.96
8.58
9.67
7.44
6.43
6.64
6.04
3.06
6.64
7.30
76
26.23
Payout ratio%
18.28
19.47
17.80
14.94
14.94
15.89
17.09
17.94
20.56
19.37
14.75
17.94
17.87
75
204.5
Shares (diluted)M
221.8
246.4
247.4
272.3
292.0
269.1
285.2
304.6
344.4
386.6
205.1
5.77%
5.15%
66
18.39
Buyback yield%
12.57
15.56
13.24
14.11
12.01
14.11
15.32
14.35
14.75
12.97
18.90
14.35
14.11
39
1.291
D/E ratiox
1.888
2.037
2.025
1.907
1.697
1.803
1.690
1.581
1.553
1.599
0.341
1.599
1.750
44
1,409
Enterprise valueNT$M
111.6
112.7
122.7
136.3
143.1
167.7
182.2
178.4
188.7
191.1
851.4
5.95%
7.20%
56
1,147
LT debtNT$M
114.5
129.5
141.2
152.1
165.0
175.6
196.2
187.4
189.3
190.7
279.7
2.94%
5.23%
85
Cost of revenue
2.54%
0.97×
Operating expenses
2.72%
0.99×
Goodwill & intangibles
23.82%
Property and equipment
18.19%
Spread over hurdle
20.03%