0.904
RevenueNT$B
0.587
0.632
0.693
0.756
0.799
0.881
0.938
1.016
1.083
1.150
0.982
7.56%
8.04%
55
22.90
Revenue growth%
18.04
17.54
14.81
14.78
13.57
11.63
10.19
11.05
8.88
7.85
25.26
10.19
12.60
44
15.12
Gross margin%
4.36
2.98
5.52
2.76
2.80
2.16
0.40
2.55
0.40
0.40
8.34
0.40
2.66
56
19.14
Operating margin%
19.21
18.86
17.47
17.76
18.74
17.03
14.88
17.17
17.56
18.83
17.01
17.17
17.66
91
15.53
Net margin%
10.98
12.29
10.78
10.80
9.78
9.48
9.46
11.65
13.37
11.78
24.11
11.65
10.89
44
28.65
P/E ratio (avg)x
34.86
37.71
36.54
39.42
34.25
35.41
33.60
31.69
32.32
30.13
8.982
32.32
34.55
85
33.32
EV/EBITx
22.03
20.50
21.02
23.78
27.44
28.57
30.63
32.50
35.87
41.35
6.322
32.50
28.00
73
24.48
FCF yield (avg)%
32.09
33.22
31.12
31.88
34.70
35.69
32.90
31.38
34.07
31.75
17.52
32.90
32.50
90
12.87
FCF margin%
1.91
0.57
0.40
0.89
0.40
1.42
0.40
2.42
0.40
0.40
8.00
0.40
0.49
80
1.512
FCF / Net incomex
1.856
2.081
2.237
2.236
2.343
2.242
2.641
3.050
2.943
3.157
1.553
2.943
2.293
6
10.02
ROIC%
5.29
2.55
1.89
3.65
2.17
2.81
0.80
0.40
0.40
2.71
12.06
0.80
2.36
36
5.04
Return on equity%
24.61
23.14
24.16
26.18
28.30
29.33
29.66
27.54
28.60
26.08
8.37
28.60
26.86
30
12.65
Return on assets%
11.14
10.14
11.87
14.51
12.41
11.00
12.81
10.78
13.47
12.74
26.63
12.74
12.14
38
1.66
EPSNT$
1.85
2.19
2.45
2.49
2.58
2.59
3.06
3.59
3.53
4.18
1.71
10.10%
8.74%
—
29.80
EPS growth%
17.34
17.11
18.77
20.54
19.54
16.95
17.77
16.27
18.82
19.19
16.01
17.77
18.27
94
1.30
Bookvalue per shNT$
2.83
3.27
3.11
3.05
3.56
3.69
3.66
3.85
4.28
4.56
1.06
5.09%
4.61%
—
1.46
FCF per shareNT$
2.10
2.46
2.40
2.69
2.75
3.31
3.88
3.86
4.60
5.06
1.14
12.94%
9.61%
—
1.54
Dividend per shNT$
1.50
1.60
1.63
1.72
1.85
2.04
2.18
2.35
2.72
3.14
2.17
11.16%
7.79%
—
21.93
Div yield (avg)%
9.34
7.44
8.52
5.94
6.46
8.99
6.67
9.05
10.61
10.53
19.32
9.05
8.76
15
12.46
Payout ratio%
15.68
15.54
15.88
14.33
17.03
16.58
19.01
19.84
18.54
16.19
20.95
18.54
16.39
77
249.2
Shares (diluted)M
322.8
338.7
357.0
420.5
449.2
438.9
477.5
556.9
589.8
618.4
247.1
6.60%
8.06%
81
17.56
Buyback yield%
17.74
15.29
13.92
13.60
12.13
11.58
13.73
13.32
12.69
11.67
20.55
12.69
13.46
38
1.693
D/E ratiox
0.733
0.750
0.817
0.786
0.862
0.922
0.917
0.815
0.881
0.852
1.391
0.881
0.835
74
1.150
Enterprise valueNT$B
1.157
1.284
1.476
1.352
1.461
1.594
1.638
1.699
1.828
1.835
0.133
4.66%
5.06%
60
1.268
LT debtNT$B
1.324
1.503
1.533
1.672
1.995
2.295
2.298
2.407
2.845
3.215
0.926
10.01%
9.85%
23
Cost of revenue
8.10%
1.01×
Operating expenses
7.91%
0.99×
Property and equipment
19.20%
Goodwill & intangibles
16.69%
Spread over hurdle
13.26%