4.844
RevenueNT$B
4.002
4.275
4.597
4.984
5.523
6.084
6.595
7.286
7.789
8.516
5.317
9.05%
8.77%
66
21.87
Revenue growth%
22.47
21.65
22.65
20.32
20.98
19.70
22.48
20.94
18.06
15.19
19.83
19.70
20.96
23
26.47
Gross margin%
22.67
24.19
26.75
23.93
21.11
19.38
19.04
16.41
14.46
15.20
21.50
16.41
20.25
81
5.38
Operating margin%
6.45
3.74
5.39
7.66
7.29
9.23
9.69
11.60
11.47
9.26
14.23
9.69
8.45
73
26.99
Net margin%
8.78
11.72
13.45
14.35
11.76
11.88
13.91
15.05
13.71
14.95
5.22
13.91
13.58
60
31.69
P/E ratio (avg)x
23.11
23.58
23.13
21.34
22.54
24.80
25.36
27.30
28.98
27.75
13.20
27.30
24.19
25
11.92
EV/EBITx
32.27
31.20
36.10
34.92
39.41
43.67
49.61
49.00
56.20
53.30
17.81
49.61
41.54
32
7.92
FCF yield (avg)%
24.18
24.88
22.62
23.03
20.52
20.24
19.86
17.07
15.46
17.97
3.51
17.97
20.38
47
25.18
FCF margin%
22.55
20.69
18.84
17.64
19.71
20.97
22.09
24.94
24.36
25.23
14.36
24.36
21.53
47
0.375
FCF / Net incomex
1.662
1.793
1.947
2.071
2.273
2.230
2.407
2.412
2.712
2.861
0.690
2.412
2.251
26
9.31
ROIC%
8.63
8.92
10.73
8.99
8.54
10.31
8.69
11.07
13.52
14.36
11.63
11.07
9.65
10
28.61
Return on equity%
2.54
4.47
2.73
0.40
3.13
3.34
6.17
4.56
4.62
2.73
19.23
4.56
3.24
81
7.34
Return on assets%
12.82
13.64
14.92
12.26
10.34
9.44
9.41
11.11
13.42
14.61
22.03
11.11
12.54
46
7.74
EPSNT$
5.69
6.23
6.61
7.06
7.24
8.34
9.56
9.61
8.85
8.12
8.54
2.32%
2.94%
—
20.00
EPS growth%
15.16
17.08
17.42
19.99
21.54
23.36
24.53
22.87
22.49
24.86
25.12
23.36
22.01
8
7.72
Bookvalue per shNT$
11.50
12.42
14.86
17.38
21.01
24.84
24.80
29.68
30.71
30.74
4.03
7.91%
12.04%
—
5.14
FCF per shareNT$
6.64
7.33
8.32
9.47
9.03
9.03
9.79
9.81
11.20
12.55
5.31
6.81%
6.66%
—
1.80
Dividend per shNT$
10.32
11.83
12.27
13.01
15.00
14.47
14.24
16.27
17.14
18.38
4.82
4.15%
6.35%
—
26.91
Div yield (avg)%
18.19
19.55
21.78
19.48
20.87
23.63
21.67
22.45
23.16
23.12
6.01
23.12
21.73
29
19.88
Payout ratio%
9.20
6.26
5.88
7.50
7.04
6.65
6.73
5.38
5.72
7.00
26.64
6.65
6.69
34
0.992
Shares (diluted)B
1.196
1.372
1.399
1.530
1.469
1.370
1.427
1.416
1.501
1.409
0.973
(0.84%)
1.69%
60
11.12
Buyback yield%
16.42
15.66
15.91
17.89
16.09
14.28
16.82
14.16
12.96
11.99
27.57
14.16
15.78
67
0.887
D/E ratiox
0.135
0.137
0.147
0.137
0.137
0.129
0.131
0.120
0.118
0.114
1.609
0.120
0.133
85
5.362
Enterprise valueNT$B
3.413
3.740
4.057
3.743
3.815
3.438
3.699
4.096
3.724
3.675
6.835
(0.75%)
0.42%
91
6.193
LT debtNT$B
5.001
5.064
4.924
5.239
5.748
6.384
6.267
6.734
6.391
6.255
4.881
1.71%
1.72%
68
Cost of revenue
8.77%
1.00×
Operating expenses
8.18%
0.95×
Property and equipment
18.23%
Spread over hurdle
14.98%