2.449
RevenueNT$B
3.182
3.210
3.314
3.323
3.391
3.416
3.444
3.540
3.517
3.609
2.695
1.25%
1.39%
85
11.74
Revenue growth%
34.15
33.36
34.39
36.79
39.06
38.81
36.85
37.75
40.11
37.41
10.93
37.75
37.13
33
20.96
Gross margin%
31.26
32.66
34.62
36.99
36.46
37.69
38.35
41.16
41.81
41.97
3.85
41.16
37.34
58
18.49
Operating margin%
15.75
13.61
15.90
17.19
17.68
15.25
17.63
16.07
15.82
13.19
18.71
15.82
15.86
66
13.44
Net margin%
14.74
14.39
12.40
15.05
15.00
12.85
10.80
9.57
8.64
6.50
12.97
9.57
12.63
13
15.26
P/E ratio (avg)x
15.19
15.82
14.14
13.70
12.19
12.48
12.80
11.21
11.30
11.15
19.43
11.30
12.64
44
34.86
EV/EBITx
43.74
43.32
48.62
55.63
62.39
66.48
68.14
78.41
87.01
90.25
6.320
78.41
64.44
68
25.37
FCF yield (avg)%
12.01
10.80
11.72
10.08
10.00
10.57
7.76
8.85
9.39
7.10
27.10
8.85
10.04
46
11.89
FCF margin%
3.24
1.71
0.40
3.29
5.81
8.80
6.80
6.31
5.37
6.06
21.07
6.31
5.59
6
0.760
FCF / Net incomex
0.485
0.423
0.373
0.327
0.300
0.283
0.285
0.303
0.315
0.323
1.798
0.303
0.319
56
5.06
ROIC%
7.65
5.01
3.21
2.89
3.06
5.85
4.94
3.59
1.70
3.84
9.40
3.84
3.71
84
27.37
Return on equity%
3.82
4.47
2.12
4.97
4.47
5.39
3.85
5.02
7.36
9.89
17.80
5.39
4.72
24
23.22
Return on assets%
9.69
10.53
10.67
8.36
11.19
8.77
6.10
3.58
6.34
7.29
14.55
6.34
8.57
74
1.78
EPSNT$
2.50
2.23
2.44
2.32
2.55
2.66
2.45
2.53
2.67
2.87
1.90
2.41%
2.22%
—
9.40
EPS growth%
13.44
11.50
10.33
9.68
12.21
13.74
12.72
13.32
11.23
11.46
26.62
12.72
11.85
24
1.45
Bookvalue per shNT$
3.51
3.61
3.53
4.06
4.26
4.71
5.17
5.87
6.51
7.18
0.82
11.01%
8.65%
—
0.98
FCF per shareNT$
0.66
0.71
0.66
0.70
0.79
0.72
0.77
0.72
0.66
0.64
0.66
(4.05%)
(0.99%)
—
1.25
Dividend per shNT$
2.99
3.57
3.63
4.14
4.60
4.65
5.13
5.22
5.19
5.15
1.55
2.31%
6.15%
—
13.25
Div yield (avg)%
17.09
14.76
14.04
16.28
18.65
21.32
18.41
19.55
20.55
21.08
24.62
20.55
18.53
75
17.05
Payout ratio%
29.13
28.46
30.15
29.23
29.43
28.15
25.80
23.30
24.79
25.19
26.04
25.19
28.31
15
590.6
Shares (diluted)M
626.8
714.2
687.2
642.4
600.5
680.0
714.3
714.9
680.2
728.9
579.9
3.95%
1.11%
31
23.43
Buyback yield%
33.71
31.61
34.30
32.81
34.09
32.40
33.31
34.59
31.99
30.38
15.11
32.40
33.06
37
0.925
D/E ratiox
0.511
0.512
0.477
0.478
0.496
0.449
0.435
0.447
0.428
0.411
0.871
0.435
0.463
42
1.142
Enterprise valueNT$B
3.429
3.273
3.811
4.319
4.329
4.727
5.093
5.037
5.709
5.442
0.347
4.68%
4.38%
25
0.132
LT debtNT$B
1.414
1.257
1.110
1.155
1.028
0.958
0.965
0.955
0.861
0.901
1.810
(2.60%)
(4.09%)
28
Cost of revenue
1.55%
1.02×
Operating expenses
0.70%
0.93×
Property and equipment
21.28%
Return on capital
125.81%
Spread over hurdle
120.43%