0.177
RevenueNT$B
1.070
1.052
1.078
1.071
1.086
1.098
1.081
1.076
1.084
1.090
0.181
0.07%
0.34%
57
20.73
Revenue growth%
32.01
30.65
30.99
29.91
27.50
27.87
26.50
29.24
31.96
33.73
23.60
29.24
30.28
28
3.01
Gross margin%
22.05
19.59
20.17
18.19
17.27
15.97
16.76
17.64
15.08
15.12
11.27
15.97
17.45
53
18.63
Operating margin%
21.90
19.22
17.08
16.13
14.54
17.20
16.13
18.71
18.15
20.44
13.34
18.15
17.68
67
27.65
Net margin%
7.34
6.77
6.97
7.36
5.08
5.33
5.86
3.59
0.61
0.50
25.39
3.59
5.59
79
23.84
P/E ratio (avg)x
23.62
22.73
24.31
23.54
23.90
26.36
27.82
27.54
26.62
28.85
24.95
27.54
25.34
12
28.28
EV/EBITx
14.07
13.75
12.06
11.83
10.35
9.631
10.29
9.048
8.224
8.176
20.54
9.048
10.32
44
13.68
FCF yield (avg)%
23.70
25.50
28.19
25.52
26.82
26.93
25.59
23.36
25.23
23.80
6.52
25.23
25.51
30
24.12
FCF margin%
24.19
24.73
22.56
22.40
20.07
17.71
17.10
18.34
17.73
18.21
13.38
17.73
19.20
31
0.843
FCF / Net incomex
0.918
0.956
1.055
1.030
1.202
1.151
1.197
1.195
1.244
1.333
1.010
1.197
1.173
8
11.90
ROIC%
3.50
2.34
1.19
4.03
1.88
2.11
4.77
5.95
6.52
7.40
28.73
5.95
3.77
56
10.51
Return on equity%
7.81
9.65
9.50
9.76
8.28
6.52
6.26
4.18
6.70
5.06
20.79
6.26
7.26
15
6.54
Return on assets%
21.36
18.37
20.70
20.93
23.36
26.14
23.93
21.61
23.35
21.88
21.51
23.35
21.74
45
0.63
EPSNT$
1.64
1.42
1.42
1.42
1.28
1.32
1.30
1.41
1.27
1.07
0.70
(3.48%)
(5.15%)
—
28.93
EPS growth%
16.50
17.12
19.32
17.47
16.96
15.10
13.64
16.25
15.56
14.61
11.89
15.10
16.38
24
0.66
Bookvalue per shNT$
1.26
1.21
1.35
1.55
1.72
1.60
1.84
2.01
2.25
2.11
2.23
4.21%
5.34%
—
2.01
FCF per shareNT$
1.12
1.08
1.06
1.17
1.04
0.94
0.93
0.87
0.91
1.02
2.03
(0.43%)
0.25%
—
2.75
Dividend per shNT$
3.08
3.68
4.29
4.64
5.53
6.56
7.67
8.43
9.71
9.96
0.69
12.46%
14.13%
—
12.80
Div yield (avg)%
12.74
11.22
10.52
9.20
11.52
14.49
16.47
13.50
15.74
15.00
23.53
15.00
13.12
74
14.40
Payout ratio%
24.78
27.06
28.96
29.88
30.11
30.17
32.45
33.75
30.79
31.71
27.95
31.71
30.14
22
125.8
Shares (diluted)M
209.5
242.5
280.5
324.9
352.3
399.3
389.3
452.2
521.0
614.8
121.6
11.78%
13.24%
81
12.11
Buyback yield%
8.98
11.17
11.54
9.19
10.87
9.07
9.72
9.88
10.66
9.61
29.58
9.72
9.80
55
1.351
D/E ratiox
2.637
3.055
3.639
3.961
4.730
5.106
5.930
6.250
7.180
8.711
0.994
6.250
4.918
58
696.9
Enterprise valueNT$M
953.1
911.3
955.7
948.7
913.9
895.3
823.2
769.8
878.7
936.0
87.26
0.48%
0.92%
24
0.925
LT debtNT$B
1.015
1.000
0.882
0.806
0.802
0.833
0.779
0.822
0.830
0.709
0.327
(2.44%)
(4.05%)
89
Cost of revenue
0.34%
1.00×
Operating expenses
0.65%
1.03×
Property and equipment
16.85%
Spread over hurdle
11.15%