2.686
RevenueNT$B
4.764
5.131
5.415
5.854
6.270
6.555
6.836
7.314
7.645
7.948
2.797
4.86%
5.72%
49
22.85
Revenue growth%
13.23
12.19
12.39
11.70
9.63
12.00
9.84
11.96
11.11
10.45
3.45
11.11
11.83
42
7.01
Gross margin%
30.18
33.12
33.36
34.82
32.28
33.32
34.32
32.95
30.59
28.47
24.02
32.95
33.04
94
5.49
Operating margin%
0.40
1.29
2.31
1.46
4.13
3.94
4.16
5.56
6.69
7.13
13.68
5.56
4.03
8
6.23
Net margin%
22.37
23.01
22.69
22.06
22.48
20.34
20.18
20.01
20.70
21.48
13.48
20.34
21.77
75
27.04
P/E ratio (avg)x
18.74
19.78
17.39
17.19
15.83
16.96
15.55
16.72
15.73
13.93
28.16
15.73
16.84
28
19.83
EV/EBITx
22.64
20.33
19.68
20.51
17.69
15.72
15.29
16.12
15.78
17.16
12.86
15.78
17.42
70
29.16
FCF yield (avg)%
5.09
2.64
0.40
0.40
0.40
0.40
0.40
0.73
0.63
0.40
11.46
0.40
0.40
39
16.85
FCF margin%
31.33
28.99
31.22
30.84
32.86
30.56
30.91
31.99
32.05
29.37
9.24
30.91
31.06
83
0.421
FCF / Net incomex
1.201
1.125
1.221
1.093
0.944
0.947
0.902
0.878
0.934
0.977
1.552
0.934
0.962
34
24.23
ROIC%
3.83
1.53
3.55
4.37
4.46
5.68
4.20
3.59
3.88
5.62
25.06
4.20
4.04
61
2.57
Return on equity%
30.02
29.55
31.26
33.80
35.80
34.72
34.17
32.02
33.97
36.58
8.56
34.17
33.88
76
13.59
Return on assets%
4.43
3.41
3.66
1.78
3.44
1.38
0.88
0.40
0.40
2.12
8.57
0.88
1.95
52
4.24
EPSNT$
30.96
31.34
35.46
36.90
36.80
38.77
44.22
44.60
44.02
50.60
4.72
6.58%
6.58%
—
3.90
EPS growth%
0.94
0.40
0.40
0.40
0.40
2.61
4.50
3.33
4.73
4.46
7.99
4.46
1.78
36
6.42
Bookvalue per shNT$
7.04
6.39
6.74
7.20
6.40
5.57
5.69
4.94
4.48
4.61
10.55
(6.33%)
(5.39%)
—
7.77
FCF per shareNT$
8.93
9.58
8.25
8.71
8.85
9.08
9.31
8.16
7.58
7.28
11.96
(3.83%)
(2.77%)
—
10.70
Dividend per shNT$
16.63
18.21
18.37
19.56
19.87
21.79
21.60
23.80
25.20
23.19
6.83
3.14%
3.33%
—
14.98
Div yield (avg)%
4.01
1.44
2.21
0.46
0.40
0.40
2.39
3.56
5.67
7.19
26.17
3.56
2.30
45
26.22
Payout ratio%
35.22
34.54
34.69
34.08
34.33
32.79
35.74
37.39
37.50
38.11
23.80
37.39
34.95
44
114.4
Shares (diluted)M
97.87
83.61
76.48
77.48
72.66
78.16
71.52
74.94
78.76
72.29
119.1
(0.10%)
(2.69%)
83
27.04
Buyback yield%
10.10
8.30
9.02
10.83
9.20
10.83
9.57
7.47
10.05
9.61
6.38
9.61
9.59
30
0.996
D/E ratiox
0.253
0.265
0.273
0.301
0.321
0.348
0.347
0.309
0.347
0.344
1.657
0.347
0.315
85
7.138
Enterprise valueNT$B
14.58
14.26
14.57
15.88
16.84
20.00
21.12
22.31
23.70
26.37
5.667
9.38%
7.52%
76
7.202
LT debtNT$B
7.522
7.529
8.234
8.982
9.261
11.11
11.69
13.32
14.48
17.07
5.285
13.01%
8.76%
13
Cost of revenue
5.72%
1.00×
Operating expenses
6.49%
1.08×
Spread over hurdle
(4.17%)