1.083
RevenueNT$B
4.313
4.784
5.149
5.607
6.209
6.817
7.427
8.210
9.056
9.762
1.142
9.47%
9.17%
57
5.24
Revenue growth%
26.35
23.47
22.35
22.20
24.41
21.93
20.47
18.32
18.69
19.73
4.25
19.73
22.06
30
7.95
Gross margin%
35.41
35.83
38.41
38.77
41.23
44.06
44.50
44.27
44.07
42.33
25.06
44.07
41.78
52
24.65
Operating margin%
0.73
2.47
3.83
4.93
2.88
0.69
1.36
4.02
6.68
4.48
8.30
4.02
3.36
42
8.24
Net margin%
23.27
22.40
24.94
23.19
21.00
20.09
17.70
15.80
16.55
16.20
6.94
16.55
20.54
24
12.60
P/E ratio (avg)x
15.45
17.51
17.83
17.13
16.43
15.92
17.74
18.03
20.03
19.57
7.850
18.03
17.63
66
22.69
EV/EBITx
14.38
14.35
16.02
16.15
14.85
13.95
14.96
16.02
17.86
19.50
35.43
16.02
15.49
83
4.81
FCF yield (avg)%
31.81
32.24
32.86
33.88
32.35
33.64
31.53
34.03
31.04
29.37
14.35
31.53
32.30
31
9.20
FCF margin%
5.51
8.35
10.43
10.30
9.73
11.45
9.62
11.47
12.90
10.25
27.39
11.45
10.28
50
1.481
FCF / Net incomex
1.701
1.949
2.088
2.165
2.291
2.443
2.510
2.967
3.178
3.212
1.289
2.967
2.367
33
18.98
ROIC%
27.07
24.77
23.84
24.76
27.03
29.85
30.38
32.67
34.80
33.22
5.83
32.67
28.46
31
3.45
Return on equity%
18.84
18.27
15.83
15.52
17.10
19.25
16.87
18.23
18.72
18.93
28.47
18.72
18.25
12
4.65
Return on assets%
23.32
21.10
23.53
20.80
18.14
15.71
18.43
15.45
15.08
13.06
26.82
15.45
18.28
57
36.79
EPSNT$
25.98
28.19
31.13
28.92
32.70
37.11
37.22
36.19
39.60
43.97
40.60
6.10%
6.49%
—
27.10
EPS growth%
11.17
13.61
13.33
13.38
10.91
10.65
8.11
10.14
12.13
14.50
7.27
10.65
11.65
78
7.45
Bookvalue per shNT$
10.67
10.34
9.78
8.47
8.09
8.37
7.25
6.23
5.57
5.59
6.28
(7.14%)
(7.40%)
—
10.19
FCF per shareNT$
11.76
12.32
12.51
12.74
13.22
13.46
14.18
16.32
18.09
18.79
19.04
7.28%
5.02%
—
26.18
Dividend per shNT$
14.16
12.54
12.12
12.71
13.17
12.03
11.43
10.68
10.64
10.51
34.81
(4.42%)
(4.11%)
—
17.56
Div yield (avg)%
27.56
30.41
30.33
29.72
28.22
28.92
30.86
30.33
31.26
31.64
15.00
30.86
30.33
23
2.08
Payout ratio%
30.86
27.94
26.87
27.01
26.11
24.34
23.12
21.44
24.05
22.16
4.13
23.12
25.23
89
121.0
Shares (diluted)M
111.0
112.5
121.9
119.1
121.3
115.4
105.0
97.35
93.19
87.82
119.8
(6.25%)
(3.08%)
89
24.25
Buyback yield%
0.40
0.40
2.91
4.44
5.50
2.83
1.82
2.47
5.37
3.61
24.95
2.83
2.87
21
0.674
D/E ratiox
1.057
1.036
1.142
1.196
1.145
1.196
1.138
1.221
1.284
1.387
0.975
1.221
1.171
92
6.142
Enterprise valueNT$B
4.546
4.526
4.081
4.181
3.770
4.077
3.812
3.838
3.809
3.712
0.776
(0.31%)
(2.95%)
92
7.197
LT debtNT$B
0.693
0.721
0.649
0.635
0.584
0.496
0.471
0.410
0.366
0.378
1.406
(8.31%)
(5.18%)
91
Cost of revenue
9.17%
1.00×
Operating expenses
8.98%
0.98×
Goodwill & intangibles
15.57%
Spread over hurdle
32.88%