0.592
RevenueNT$B
1.687
1.858
1.984
2.150
2.296
2.466
2.620
2.776
3.011
3.239
0.614
7.12%
7.76%
83
19.68
Revenue growth%
22.31
20.07
21.00
20.12
22.76
25.38
22.72
23.92
22.99
21.25
6.34
22.99
22.51
43
25.80
Gross margin%
26.18
26.95
29.18
29.36
28.73
26.98
25.85
24.29
21.63
22.78
4.01
24.29
26.57
34
23.67
Operating margin%
5.21
7.93
7.00
8.19
7.36
6.47
6.10
8.52
9.44
8.45
28.35
8.45
7.65
93
23.10
Net margin%
18.41
20.27
20.15
21.17
23.15
21.72
21.89
20.44
17.68
16.40
5.45
20.44
20.35
52
20.84
P/E ratio (avg)x
59.20
69.54
80.95
85.31
92.16
107.5
115.1
129.4
131.2
141.4
23.34
129.4
99.82
52
9.781
EV/EBITx
48.07
50.50
54.02
59.20
58.67
57.16
57.72
57.37
56.54
55.32
34.91
57.16
56.85
47
19.47
FCF yield (avg)%
7.51
10.40
7.90
9.75
12.40
13.87
15.44
14.97
15.74
14.60
22.13
14.97
13.13
57
6.32
FCF margin%
20.02
22.87
24.67
26.80
24.19
21.46
22.03
19.62
21.24
23.81
12.40
21.46
22.45
15
1.391
FCF / Net incomex
0.713
0.823
0.921
0.951
0.958
1.071
1.110
1.210
1.400
1.492
0.141
1.210
1.014
83
2.28
ROIC%
1.70
1.09
0.40
0.40
0.40
0.40
2.21
0.40
3.00
1.76
5.00
1.76
0.74
75
7.02
Return on equity%
31.09
33.44
34.74
35.59
33.05
33.33
34.51
35.46
36.48
38.53
22.93
35.46
34.63
90
23.31
Return on assets%
39.53
38.99
38.69
36.44
38.77
38.79
37.31
38.34
35.58
33.04
13.96
37.31
38.52
16
8.73
EPSNT$
26.15
22.91
20.28
21.88
19.72
18.46
18.90
17.56
17.18
15.11
9.03
(5.19%)
(5.72%)
—
8.95
EPS growth%
33.00
30.06
29.74
32.45
35.15
35.20
35.27
33.99
36.82
35.47
12.85
35.27
34.57
85
11.92
Bookvalue per shNT$
60.50
59.02
62.49
70.32
82.85
99.15
106.72
125.25
130.62
154.37
17.21
13.25%
10.46%
—
12.09
FCF per shareNT$
23.29
25.68
23.34
25.04
26.74
25.60
24.47
25.39
26.25
26.57
11.25
(0.13%)
1.73%
—
5.99
Dividend per shNT$
13.22
14.48
13.97
13.26
13.38
14.52
14.36
15.44
13.45
12.62
23.50
(1.17%)
(1.85%)
—
3.54
Div yield (avg)%
29.73
27.06
27.66
29.69
32.56
31.11
31.44
32.74
32.54
30.02
7.62
31.44
30.57
92
20.78
Payout ratio%
19.07
19.63
16.89
19.12
17.94
18.72
16.73
18.76
20.14
20.65
24.53
18.76
18.92
26
51.75
Shares (diluted)M
53.65
61.84
67.91
67.19
66.62
64.29
70.33
77.38
81.22
78.53
51.72
3.35%
3.37%
33
8.20
Buyback yield%
31.05
31.57
33.08
32.06
34.40
31.81
31.22
33.02
34.97
33.73
14.19
33.02
32.54
53
1.250
D/E ratiox
0.941
0.955
1.006
1.053
0.950
0.992
0.864
0.868
0.866
0.944
0.463
0.868
0.947
10
0.156
Enterprise valueNT$B
1.752
1.831
1.908
2.211
2.683
3.058
3.425
3.851
4.477
4.901
2.294
12.81%
11.28%
20
0.885
LT debtNT$B
0.790
0.852
0.968
1.078
1.055
0.951
0.937
0.847
0.920
0.954
0.264
(1.99%)
2.25%
15
Cost of revenue
8.02%
1.02×
Operating expenses
7.18%
0.95×
Property and equipment
19.88%
Spread over hurdle
10.61%