1.148
RevenueNT$B
0.844
0.920
0.992
1.047
1.115
1.162
1.217
1.297
1.375
1.487
1.190
5.93%
6.70%
50
20.49
Revenue growth%
13.46
15.30
13.90
11.25
11.03
12.96
11.06
11.32
10.45
11.94
7.98
11.32
11.63
17
8.10
Gross margin%
15.23
14.85
15.43
14.52
15.55
15.75
16.30
17.30
14.50
14.91
6.45
15.75
15.33
93
13.26
Operating margin%
11.84
9.54
11.65
11.74
12.91
13.16
11.23
9.02
7.10
8.63
10.78
9.02
11.44
65
12.67
Net margin%
16.28
15.09
15.43
13.58
14.98
13.52
15.03
17.17
15.20
12.20
29.41
15.03
15.06
42
11.60
P/E ratio (avg)x
37.37
40.51
42.35
46.51
51.22
52.01
52.20
48.50
46.97
51.07
19.62
51.07
47.73
90
31.88
EV/EBITx
35.10
39.71
40.96
43.00
50.85
55.42
66.25
79.42
94.85
94.88
18.02
79.42
53.13
20
10.04
FCF yield (avg)%
18.97
20.25
22.06
23.54
21.12
21.85
24.03
23.23
23.72
26.03
19.89
23.72
22.64
88
22.56
FCF margin%
8.39
5.75
4.46
1.50
2.66
3.67
3.17
5.43
7.15
6.99
15.35
5.43
4.95
39
0.296
FCF / Net incomex
1.459
1.679
1.875
2.266
2.404
2.554
3.063
3.152
3.102
3.557
1.580
3.102
2.479
82
17.63
ROIC%
7.60
6.08
4.08
5.46
8.21
7.69
9.39
7.08
9.24
8.77
27.02
8.77
7.64
17
28.77
Return on equity%
14.85
15.97
14.36
13.45
13.90
13.80
15.11
14.61
17.34
17.59
14.34
15.11
14.73
94
13.09
Return on assets%
26.78
27.24
24.73
27.04
27.84
30.10
31.05
28.62
30.18
29.75
6.29
30.10
28.23
72
4.50
EPSNT$
5.04
5.24
5.14
5.59
5.83
5.64
5.81
6.14
6.33
6.47
4.65
2.11%
2.58%
—
8.57
EPS growth%
15.59
16.46
14.13
14.64
12.84
10.31
9.80
10.91
9.85
10.17
19.22
10.17
11.87
29
2.92
Bookvalue per shNT$
2.72
2.86
3.10
3.46
3.41
3.29
3.20
3.17
3.42
3.60
5.27
1.06%
2.95%
—
2.98
FCF per shareNT$
1.29
1.45
1.47
1.50
1.58
1.52
1.54
1.54
1.54
1.56
3.20
(0.30%)
2.74%
—
4.54
Dividend per shNT$
1.15
1.10
1.23
1.38
1.45
1.42
1.28
1.44
1.32
1.49
0.82
0.63%
1.60%
—
12.82
Div yield (avg)%
18.89
19.74
19.36
21.99
21.60
21.37
22.80
22.06
23.84
23.51
4.75
22.80
21.79
84
6.33
Payout ratio%
8.06
10.19
10.04
10.81
8.24
8.93
10.43
8.21
9.19
7.32
26.55
8.93
9.06
77
169.5
Shares (diluted)M
170.9
172.5
174.7
185.4
189.3
216.2
237.0
220.2
252.4
257.9
172.2
6.39%
3.38%
53
9.96
Buyback yield%
9.75
9.37
7.72
9.64
10.68
13.57
13.41
12.03
13.69
15.83
5.13
13.57
11.36
30
1.198
D/E ratiox
0.521
0.526
0.601
0.657
0.668
0.724
0.707
0.719
0.745
0.840
1.267
0.724
0.688
40
1,107
Enterprise valueNT$M
126.3
130.4
131.8
126.5
120.5
118.6
119.4
128.9
121.6
115.3
681.3
(0.89%)
(1.03%)
78
0.520
LT debtNT$B
1.112
1.043
0.993
1.004
1.017
1.120
1.242
1.326
1.416
1.360
0.489
5.98%
2.16%
76
Cost of revenue
6.73%
1.00×
Operating expenses
6.80%
1.01×
Property and equipment
17.56%
Spread over hurdle
(3.01%)