1.477
RevenueNT$B
1.985
1.987
2.050
2.122
2.153
2.196
2.183
2.226
2.256
2.268
1.569
1.04%
1.31%
93
13.63
Revenue growth%
33.97
35.84
34.70
37.22
40.21
41.43
44.33
47.11
49.80
49.70
3.95
47.11
40.82
83
10.54
Gross margin%
27.01
24.87
27.66
25.37
25.87
23.21
24.23
25.29
25.62
27.52
5.19
25.29
25.50
15
7.86
Operating margin%
10.10
12.63
11.33
11.05
10.55
8.47
10.08
11.02
13.73
12.85
24.23
11.02
11.03
33
8.97
Net margin%
24.95
24.88
25.54
24.41
25.86
23.51
23.53
25.68
25.18
24.29
3.51
24.29
24.92
77
30.81
P/E ratio (avg)x
40.33
42.87
41.99
38.62
39.52
33.90
30.15
28.07
24.42
23.16
25.99
28.07
36.26
7
10.00
EV/EBITx
12.28
11.99
10.93
11.17
11.20
10.81
11.72
11.90
10.85
11.44
17.29
11.44
11.32
54
8.09
FCF yield (avg)%
9.52
12.24
10.16
12.43
11.95
9.92
12.00
14.82
16.39
16.40
2.94
14.82
12.12
80
20.46
FCF margin%
17.96
14.99
16.25
17.07
18.08
20.50
21.90
24.78
25.25
27.93
17.70
24.78
19.29
67
0.140
FCF / Net incomex
0.999
1.018
1.150
1.270
1.506
1.694
1.685
1.737
1.912
2.256
1.426
1.737
1.595
29
22.17
ROIC%
27.76
27.17
24.75
23.91
25.26
23.08
23.40
24.23
26.99
28.78
5.43
24.23
25.00
78
12.97
Return on equity%
15.03
17.33
19.48
21.82
20.32
22.74
20.60
20.05
18.25
19.68
12.45
20.05
19.87
90
3.21
Return on assets%
23.37
25.62
27.41
28.34
25.69
26.59
24.72
23.31
23.04
25.34
8.64
24.72
25.48
89
6.86
EPSNT$
10.85
10.75
10.69
11.00
12.73
14.20
15.70
16.78
17.84
16.86
7.35
5.77%
4.80%
—
28.93
EPS growth%
11.21
12.96
14.47
14.49
14.61
17.45
17.86
20.51
21.12
18.62
3.14
18.62
16.03
52
19.93
Bookvalue per shNT$
24.45
24.17
26.40
30.60
33.23
31.85
34.39
33.55
39.17
43.28
10.10
5.43%
5.79%
—
3.78
FCF per shareNT$
15.92
16.65
18.60
19.69
21.00
22.47
24.90
22.00
23.67
26.04
7.28
4.39%
5.03%
—
17.98
Dividend per shNT$
6.67
5.90
5.37
4.87
4.48
4.56
3.97
4.19
4.61
4.37
17.86
(0.49%)
(3.35%)
—
4.13
Div yield (avg)%
4.18
5.58
6.66
5.93
4.67
4.24
3.58
5.97
7.56
7.05
7.69
5.97
5.76
65
17.58
Payout ratio%
9.70
7.21
6.15
4.90
2.67
5.30
4.01
4.21
5.24
4.24
29.46
4.24
5.07
80
73.47
Shares (diluted)M
99.01
100.1
100.8
100.3
93.45
92.62
97.17
94.15
85.18
86.40
71.04
(1.56%)
(0.46%)
60
8.94
Buyback yield%
3.25
3.30
5.48
6.31
5.91
5.84
7.07
7.42
9.51
9.27
8.09
7.42
6.11
49
0.267
D/E ratiox
2.153
2.227
2.397
2.763
2.859
2.980
2.912
3.432
3.691
3.956
1.799
3.432
2.886
71
0.672
Enterprise valueNT$B
1.516
1.818
1.869
1.958
2.179
2.249
2.663
2.750
3.092
3.266
0.725
8.44%
8.88%
34
0.751
LT debtNT$B
1.047
1.144
1.235
1.272
1.365
1.601
1.756
1.840
2.061
2.185
1.632
9.87%
7.52%
91
Cost of revenue
0.94%
0.96×
Operating expenses
2.42%
1.12×
Property and equipment
16.93%
Return on capital
123.15%
Spread over hurdle
117.26%