1.220
RevenueNT$B
0.931
0.999
1.032
1.084
1.122
1.164
1.218
1.300
1.343
1.387
1.361
4.33%
4.44%
30
18.26
Revenue growth%
14.42
16.10
14.52
13.17
14.87
15.77
15.94
16.00
17.79
16.78
13.46
16.00
15.85
18
25.48
Gross margin%
12.88
11.75
8.95
10.87
12.87
14.40
12.67
10.38
13.22
13.13
6.80
13.13
12.77
9
5.18
Operating margin%
19.36
17.12
14.84
12.38
11.21
11.94
11.59
9.20
8.04
7.03
7.35
9.20
11.77
16
17.93
Net margin%
6.19
8.22
5.75
8.02
7.59
5.28
7.09
10.02
7.90
5.94
14.33
7.09
7.34
12
29.23
P/E ratio (avg)x
16.14
17.54
18.62
17.46
17.68
19.44
21.18
21.33
20.09
19.64
12.03
20.09
19.03
36
24.03
EV/EBITx
24.96
26.83
28.99
34.22
34.94
38.95
43.57
51.42
53.86
57.13
11.57
51.42
36.94
10
26.31
FCF yield (avg)%
26.55
29.26
27.16
28.36
29.03
27.35
24.40
24.70
25.16
22.99
13.48
24.70
26.86
87
25.24
FCF margin%
23.14
24.81
26.44
27.22
27.13
25.92
24.58
24.08
25.38
27.75
8.29
25.38
25.65
73
0.333
FCF / Net incomex
1.105
0.999
0.947
1.022
1.039
0.941
0.962
0.908
0.807
0.703
1.711
0.908
0.955
50
5.52
ROIC%
14.80
15.53
18.39
19.22
21.99
20.03
19.06
17.62
20.01
17.76
11.37
19.06
18.73
54
11.61
Return on equity%
6.39
4.44
2.16
0.40
2.54
2.83
4.26
1.43
4.00
4.79
20.39
4.00
3.41
70
29.53
Return on assets%
17.76
18.21
17.38
16.30
14.13
17.05
16.06
16.12
18.80
17.41
2.06
17.05
17.21
56
3.09
EPSNT$
2.26
2.15
1.89
2.01
2.16
2.30
2.01
1.97
1.81
1.71
3.34
(4.57%)
(3.65%)
—
4.51
EPS growth%
28.15
28.25
26.79
25.46
24.54
26.29
28.69
28.19
28.12
26.16
21.10
28.12
27.45
47
3.86
Bookvalue per shNT$
4.79
5.11
5.13
5.23
5.46
6.37
6.37
7.32
8.27
8.69
1.15
9.74%
5.80%
—
2.56
FCF per shareNT$
5.09
5.40
5.45
5.41
6.30
7.15
7.50
8.98
9.25
9.79
2.92
9.22%
7.23%
—
3.79
Dividend per shNT$
4.08
3.93
3.61
3.92
3.60
3.34
3.86
3.84
3.99
3.71
2.63
0.58%
0.11%
—
24.01
Div yield (avg)%
28.59
27.61
25.98
25.26
27.06
29.52
27.10
29.01
30.58
28.89
3.28
29.01
28.10
9
17.45
Payout ratio%
12.85
15.79
17.85
18.38
18.64
20.02
22.76
19.90
19.84
16.86
2.28
19.90
18.51
6
202.5
Shares (diluted)M
201.0
176.7
186.8
200.5
200.8
194.2
213.2
190.6
186.1
166.4
205.6
(3.69%)
(1.43%)
51
16.63
Buyback yield%
21.95
20.02
22.18
22.85
21.62
24.17
25.11
26.15
27.26
25.43
12.15
25.43
23.51
62
1.583
D/E ratiox
1.882
2.005
2.081
2.205
2.364
2.106
2.083
2.275
2.282
2.471
0.358
2.275
2.155
16
1,172
Enterprise valueNT$M
268.8
246.7
231.9
213.4
218.5
216.6
202.7
194.1
184.4
200.6
241.8
(1.70%)
(2.01%)
16
0.477
LT debtNT$B
0.672
0.760
0.853
0.885
0.894
0.826
0.818
0.760
0.757
0.763
1.193
(3.12%)
0.93%
42
Cost of revenue
4.27%
0.98×
Operating expenses
4.88%
1.04×
Property and equipment
22.35%
Goodwill & intangibles
17.71%
Spread over hurdle
33.92%