0.588
RevenueNT$B
1.214
1.267
1.270
1.317
1.338
1.393
1.458
1.496
1.561
1.593
0.658
3.56%
2.84%
9
7.37
Revenue growth%
27.20
29.68
32.28
32.77
33.36
35.77
38.54
41.38
41.30
43.35
11.71
41.30
34.56
56
9.39
Gross margin%
14.05
14.97
17.95
19.83
17.02
16.38
19.22
18.02
19.14
21.85
14.52
19.14
17.99
67
18.07
Operating margin%
14.79
13.82
12.23
14.31
11.48
13.17
16.08
14.61
12.77
10.57
21.41
13.17
13.49
78
21.27
Net margin%
20.34
18.74
18.14
20.13
18.32
19.80
20.49
19.33
18.43
20.43
22.57
19.80
19.56
29
23.04
P/E ratio (avg)x
31.41
30.59
32.84
35.97
34.45
31.14
28.91
25.84
22.86
22.26
28.54
25.84
30.87
93
9.725
EV/EBITx
14.50
15.79
18.66
18.53
18.17
20.79
20.35
22.47
21.98
21.35
33.10
21.35
19.50
54
2.97
FCF yield (avg)%
17.64
20.58
21.42
20.71
20.82
21.42
20.63
22.55
24.19
24.69
16.80
22.55
21.12
70
8.81
FCF margin%
23.71
20.76
22.46
19.97
20.11
19.44
21.94
21.16
22.90
24.07
21.99
21.94
21.55
39
1.037
FCF / Net incomex
0.814
0.927
1.082
1.214
1.240
1.279
1.340
1.608
1.908
1.861
0.735
1.608
1.259
44
6.56
ROIC%
19.06
17.83
15.58
14.51
11.84
11.20
13.13
13.95
13.09
10.60
17.98
13.09
13.54
7
6.93
Return on equity%
12.06
14.70
15.45
15.34
13.22
15.38
18.21
19.20
18.76
16.20
4.65
18.21
15.41
40
10.63
Return on assets%
4.97
7.42
5.48
6.89
6.82
6.97
8.81
10.00
11.00
13.46
5.36
10.00
7.20
45
6.60
EPSNT$
1.07
1.04
0.94
0.92
0.85
0.74
0.64
0.61
0.65
0.69
7.32
(3.96%)
(3.52%)
—
13.00
EPS growth%
23.83
21.36
20.62
20.24
20.52
21.49
21.60
23.78
20.86
21.03
27.07
21.49
21.20
38
1.81
Bookvalue per shNT$
10.92
11.23
11.44
12.60
13.80
13.56
14.85
15.28
15.48
18.00
1.96
5.46%
6.94%
—
2.11
FCF per shareNT$
3.62
3.73
3.54
3.68
3.73
3.94
3.69
3.29
3.19
3.14
6.85
(3.36%)
(2.82%)
—
1.96
Dividend per shNT$
2.45
2.36
2.71
3.11
3.21
3.67
3.95
4.44
5.25
5.49
1.70
11.34%
9.89%
—
8.23
Div yield (avg)%
25.19
25.35
26.96
27.43
29.55
32.32
34.41
36.16
34.77
33.53
9.82
34.41
30.94
10
8.75
Payout ratio%
27.30
28.30
26.89
26.72
23.94
22.04
24.40
26.47
28.29
28.93
20.69
26.47
26.80
64
75.53
Shares (diluted)M
111.6
112.5
131.2
134.1
149.0
150.7
166.0
185.2
204.5
235.1
77.76
9.56%
8.16%
37
20.17
Buyback yield%
14.89
12.50
10.99
8.12
10.05
10.82
13.74
15.92
14.97
14.94
8.90
14.94
13.12
14
0.861
D/E ratiox
2.036
1.912
1.869
2.025
2.119
2.186
1.962
2.098
1.942
2.030
0.745
2.030
2.028
73
0.476
Enterprise valueNT$B
2.286
2.553
2.541
3.043
3.342
3.566
3.721
4.416
5.286
5.470
1.251
10.35%
10.76%
50
0.943
LT debtNT$B
1.126
1.105
1.171
1.206
1.393
1.658
1.867
1.993
2.304
2.374
1.196
11.26%
7.62%
22
Cost of revenue
2.84%
1.00×
Operating expenses
3.65%
1.08×
Property and equipment
20.72%
Spread over hurdle
(2.61%)