1.816
RevenueNT$B
1.753
1.918
2.027
2.194
2.378
2.592
2.737
2.875
3.022
3.231
1.865
6.32%
7.27%
78
23.16
Revenue growth%
21.36
21.90
20.29
20.08
22.02
19.68
22.39
21.93
23.44
23.59
14.29
22.39
21.91
92
8.20
Gross margin%
28.49
28.80
26.89
27.13
25.58
26.62
27.21
27.96
28.27
27.39
27.92
27.39
27.30
48
8.03
Operating margin%
22.33
19.63
22.16
21.77
19.45
19.06
20.19
21.44
19.86
20.70
25.88
20.19
20.44
81
2.09
Net margin%
20.54
21.98
19.13
17.76
15.69
16.00
14.81
12.13
12.81
15.28
7.42
14.81
15.85
55
6.001
P/E ratio (avg)x
27.12
25.49
27.33
24.94
22.04
22.41
20.54
19.59
17.85
17.39
26.75
19.59
22.23
40
25.79
EV/EBITx
38.08
43.69
49.44
48.72
47.66
50.32
57.34
59.57
58.17
59.16
18.77
58.17
49.88
55
19.29
FCF yield (avg)%
18.17
15.80
17.68
19.61
20.34
21.34
19.56
19.92
21.88
22.27
21.30
21.34
19.76
7
17.07
FCF margin%
29.08
26.91
24.27
22.67
25.35
27.89
26.81
25.17
24.41
21.73
22.42
25.17
25.26
14
0.736
FCF / Net incomex
2.944
3.445
4.178
4.553
4.929
5.616
5.991
6.596
7.063
7.025
0.661
6.596
5.272
84
4.56
ROIC%
13.26
10.42
12.44
10.21
13.03
15.49
13.45
16.28
17.66
18.57
20.54
16.28
13.35
90
24.10
Return on equity%
27.58
27.09
27.43
25.33
25.09
26.66
24.26
22.80
24.39
25.45
4.02
24.39
25.39
18
19.22
Return on assets%
16.26
18.70
19.86
16.92
19.26
16.62
19.13
17.31
17.64
15.38
21.47
17.31
17.47
55
2.04
EPSNT$
1.08
1.22
1.19
1.13
1.09
1.09
1.06
1.11
1.17
1.11
2.21
0.43%
0.27%
—
15.12
EPS growth%
19.07
17.51
17.15
15.24
14.79
11.80
10.31
11.71
11.31
8.73
23.08
11.31
13.30
26
1.45
Bookvalue per shNT$
3.69
3.71
4.06
4.11
4.84
5.57
6.44
6.68
7.00
7.14
2.83
8.08%
6.43%
—
3.12
FCF per shareNT$
4.17
3.91
3.82
4.28
4.76
4.75
5.47
6.34
6.50
7.06
3.08
8.22%
5.58%
—
4.13
Dividend per shNT$
0.80
0.82
0.80
0.77
0.76
0.67
0.67
0.59
0.62
0.60
2.98
(4.56%)
(4.13%)
—
24.45
Div yield (avg)%
24.71
24.66
23.92
25.30
24.88
22.47
23.76
25.40
25.35
24.86
19.58
24.86
24.79
83
2.77
Payout ratio%
18.93
19.80
20.22
19.68
17.46
20.18
22.49
20.42
21.16
19.71
17.36
20.42
19.99
18
340.9
Shares (diluted)M
476.0
514.1
603.8
591.5
669.9
721.2
751.7
720.4
797.0
909.4
345.8
6.30%
8.07%
57
5.27
Buyback yield%
25.40
24.26
24.22
25.58
28.31
30.37
33.12
34.70
34.62
33.79
22.78
33.79
29.34
43
0.428
D/E ratiox
1.060
1.186
1.347
1.260
1.413
1.632
1.826
1.997
2.109
1.988
1.641
1.988
1.523
41
0.882
Enterprise valueNT$B
1.519
1.603
1.497
1.516
1.654
1.854
1.811
1.651
1.648
1.614
0.270
(0.49%)
1.48%
78
0.916
LT debtNT$B
1.696
1.619
1.417
1.264
1.346
1.396
1.414
1.360
1.360
1.306
0.326
(0.60%)
(3.73%)
36
Cost of revenue
7.44%
1.02×
Operating expenses
6.62%
0.94×
Property and equipment
17.13%
Spread over hurdle
20.23%