0.852
RevenueNT$B
1.064
1.145
1.258
1.354
1.478
1.598
1.746
1.906
2.045
2.166
0.920
7.94%
7.95%
87
3.78
Revenue growth%
24.83
21.83
22.53
23.63
26.31
23.69
25.00
25.43
27.18
24.83
27.79
25.00
24.83
35
10.54
Gross margin%
22.96
23.48
20.86
21.15
20.49
17.93
17.06
16.94
14.56
14.81
19.98
16.94
19.21
93
2.47
Operating margin%
21.64
24.35
23.50
22.65
22.32
20.55
22.00
23.58
26.32
26.85
28.32
23.58
23.08
92
9.60
Net margin%
7.44
10.34
11.74
13.75
16.07
16.46
16.86
15.46
13.12
15.63
23.32
15.63
14.61
26
13.39
P/E ratio (avg)x
30.77
35.57
39.59
38.99
39.85
40.82
45.03
45.50
52.86
59.18
37.23
45.50
40.33
39
34.41
EV/EBITx
14.69
15.17
16.29
15.51
15.74
15.15
16.24
16.25
15.46
15.22
28.53
15.46
15.48
74
4.27
FCF yield (avg)%
16.44
16.96
15.31
18.26
16.16
17.52
19.13
18.36
17.31
15.76
4.52
17.52
17.13
24
17.82
FCF margin%
16.29
14.08
15.23
14.83
17.17
17.96
16.45
19.04
19.79
22.78
17.63
19.04
16.81
12
0.758
FCF / Net incomex
1.410
1.627
1.957
2.208
2.486
2.507
2.613
2.960
3.023
3.207
1.369
2.960
2.496
79
13.81
ROIC%
29.42
26.53
29.25
26.53
26.46
25.45
23.02
22.54
21.11
19.61
9.75
22.54
25.95
9
19.17
Return on equity%
11.55
12.24
9.38
10.30
8.91
11.67
14.56
12.98
12.07
10.36
8.58
12.07
11.61
46
11.69
Return on assets%
19.62
19.29
21.47
23.98
22.92
23.86
22.15
24.23
21.90
24.27
18.29
23.86
22.54
11
1.11
EPSNT$
2.14
2.30
2.26
2.48
2.58
2.64
2.53
2.78
2.58
2.71
1.17
0.97%
1.37%
—
15.92
EPS growth%
19.39
16.75
18.65
19.73
20.60
19.74
18.97
21.71
24.04
24.37
6.55
21.71
19.74
46
2.50
Bookvalue per shNT$
2.86
2.49
2.30
2.18
2.04
1.89
1.95
2.02
2.18
1.88
5.39
(1.70%)
(4.19%)
—
2.45
FCF per shareNT$
5.44
5.68
5.29
5.85
6.19
6.71
7.12
6.99
6.72
7.65
2.06
4.31%
4.48%
—
5.70
Dividend per shNT$
7.73
8.21
8.49
8.80
9.11
9.47
11.00
10.94
11.05
11.08
5.57
4.00%
5.40%
—
10.22
Div yield (avg)%
17.26
15.03
15.75
15.54
14.73
16.30
15.99
17.97
15.71
18.51
22.57
16.30
15.87
22
11.29
Payout ratio%
10.77
8.24
5.80
3.07
4.55
2.39
3.36
5.45
7.69
5.74
19.69
5.45
5.60
48
89.13
Shares (diluted)M
133.3
135.6
154.3
171.2
184.4
211.1
214.8
241.4
271.1
277.7
88.96
8.54%
8.03%
88
7.47
Buyback yield%
15.31
13.88
11.55
11.19
12.62
12.11
13.98
13.33
15.02
15.45
6.53
13.98
13.61
5
1.704
D/E ratiox
0.842
0.816
0.817
0.823
0.830
0.912
0.948
0.884
0.811
0.761
0.927
0.884
0.827
49
753.3
Enterprise valueNT$M
272.1
265.0
273.7
298.9
302.9
277.7
281.6
310.5
301.7
291.0
280.3
(0.80%)
0.24%
84
481.7
LT debtNT$M
524.5
532.5
547.7
534.0
560.8
543.2
546.7
505.0
447.7
397.0
412.3
(6.68%)
(1.92%)
36
Cost of revenue
7.64%
0.97×
Operating expenses
8.39%
1.04×
Property and equipment
14.42%
Spread over hurdle
32.60%