1.196
RevenueNT$B
0.773
0.801
0.855
0.894
0.942
0.974
1.003
1.061
1.114
1.175
1.259
4.52%
4.84%
40
9.38
Revenue growth%
18.74
18.55
18.68
15.84
18.53
20.23
17.67
15.62
15.12
13.09
24.97
15.62
18.10
58
6.60
Gross margin%
13.42
12.82
9.84
7.14
8.62
9.71
11.91
14.44
12.46
12.68
20.92
12.46
12.19
43
3.82
Operating margin%
15.53
14.54
12.86
13.00
15.75
15.59
17.11
16.83
17.98
18.95
18.89
17.11
15.67
23
5.74
Net margin%
20.61
19.06
19.67
17.57
19.16
17.22
19.18
19.74
17.85
18.32
13.25
18.32
19.11
24
26.16
P/E ratio (avg)x
22.34
22.06
24.37
26.64
26.14
27.77
31.71
32.62
36.56
42.37
14.17
32.62
27.21
28
32.90
EV/EBITx
34.58
38.23
40.07
44.65
40.20
35.85
35.85
35.59
31.75
33.76
27.94
35.59
35.85
52
10.44
FCF yield (avg)%
18.24
15.58
15.29
12.74
14.54
12.63
14.41
16.78
19.21
20.13
27.74
16.78
15.43
22
6.27
FCF margin%
23.51
24.30
25.62
23.13
22.63
20.29
23.04
21.24
19.30
21.29
22.69
21.24
22.83
55
1.787
FCF / Net incomex
1.045
1.156
1.306
1.511
1.518
1.772
1.818
1.862
1.730
1.936
1.399
1.818
1.624
60
14.61
ROIC%
8.76
8.58
6.02
3.37
1.09
0.40
2.32
2.72
2.62
4.32
26.24
2.62
3.05
64
20.20
Return on equity%
33.14
35.49
32.67
29.86
29.29
26.99
27.02
24.21
26.03
25.66
28.59
26.03
28.16
61
27.48
Return on assets%
6.61
8.52
6.40
3.86
4.91
6.59
5.37
7.32
8.41
6.27
21.26
6.59
6.49
72
1.13
EPSNT$
1.23
1.23
1.36
1.40
1.62
1.82
2.08
2.29
2.66
2.79
1.19
11.53%
8.21%
—
19.42
EPS growth%
30.44
33.26
34.56
34.98
34.56
35.24
34.84
35.61
33.97
31.45
26.09
34.84
34.56
12
4.07
Bookvalue per shNT$
2.68
3.03
3.18
3.10
3.27
3.48
3.66
3.58
4.01
4.44
2.81
6.27%
4.81%
—
2.42
FCF per shareNT$
1.61
1.52
1.46
1.49
1.50
1.48
1.62
1.75
1.91
1.89
3.21
4.70%
2.46%
—
3.60
Dividend per shNT$
1.41
1.30
1.33
1.36
1.22
1.18
1.08
0.98
0.95
0.86
2.81
(6.61%)
(5.61%)
—
16.79
Div yield (avg)%
21.86
22.40
22.67
21.69
24.28
27.01
27.54
25.35
27.56
24.68
7.22
27.01
24.48
38
29.03
Payout ratio%
20.18
20.75
20.36
20.64
17.96
16.81
19.34
18.57
19.33
18.32
21.35
18.57
19.34
15
67.94
Shares (diluted)M
65.86
63.29
65.44
67.40
62.22
64.39
60.21
56.96
59.01
57.66
67.92
(1.51%)
(1.69%)
45
15.88
Buyback yield%
22.35
22.12
21.01
19.35
19.65
18.47
19.04
19.49
19.95
20.33
11.44
19.49
19.80
10
0.926
D/E ratiox
0.629
0.590
0.653
0.576
0.552
0.585
0.559
0.561
0.575
0.590
0.679
0.575
0.580
20
1,212
Enterprise valueNT$M
342.3
342.1
327.9
339.6
368.4
418.4
464.9
511.5
539.1
639.6
295.8
11.66%
7.60%
17
1.132
LT debtNT$B
1.074
1.152
1.108
1.203
1.248
1.232
1.218
1.178
1.365
1.588
0.849
4.94%
5.26%
50
Cost of revenue
4.92%
1.01×
Operating expenses
5.45%
1.06×
Goodwill & intangibles
19.76%
Spread over hurdle
11.07%