0.380
RevenueNT$B
0.754
0.796
0.859
0.939
1.021
1.072
1.168
1.272
1.380
1.495
0.393
7.93%
8.02%
46
2.57
Revenue growth%
29.77
31.71
31.85
34.15
34.58
33.56
35.00
35.08
35.83
36.76
27.24
35.08
34.37
15
13.24
Gross margin%
5.50
2.71
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.54
23.00
0.40
0.40
82
21.93
Operating margin%
31.01
28.60
29.48
31.24
32.14
34.44
37.08
39.91
40.53
37.67
7.32
37.67
33.29
21
6.69
Net margin%
0.40
0.40
2.85
5.62
3.65
5.56
6.45
3.64
3.77
2.68
24.12
3.77
3.65
30
33.76
P/E ratio (avg)x
22.48
23.26
21.80
23.80
23.06
22.18
23.11
20.13
18.08
17.52
19.03
20.13
22.33
60
35.46
EV/EBITx
16.00
19.00
21.31
24.19
25.09
25.59
29.16
34.36
41.08
48.55
9.428
34.36
25.34
79
3.04
FCF yield (avg)%
14.57
12.55
14.58
17.10
17.72
18.49
16.93
17.82
20.79
20.10
24.07
18.49
17.41
23
2.55
FCF margin%
13.79
14.73
16.79
18.74
16.02
17.89
15.66
13.75
15.82
18.29
18.23
15.82
15.92
89
1.067
FCF / Net incomex
1.464
1.570
1.507
1.592
1.782
1.849
2.020
2.135
2.147
2.351
0.460
2.135
1.816
85
25.76
ROIC%
18.11
19.34
17.95
19.45
17.32
15.30
18.28
18.73
21.44
21.80
2.99
18.73
18.51
91
3.70
Return on equity%
27.31
28.48
26.65
24.65
22.25
22.89
22.09
21.85
23.33
22.52
27.10
22.52
23.11
54
3.23
Return on assets%
10.61
9.66
9.63
10.09
12.59
13.23
12.93
14.51
17.39
16.58
8.51
14.51
12.76
68
2.05
EPSNT$
3.79
4.13
4.85
5.74
5.60
6.60
6.66
7.52
8.30
9.05
2.27
10.08%
10.62%
—
3.43
EPS growth%
2.53
4.46
3.79
1.23
1.50
0.40
0.66
0.40
2.56
3.39
19.27
0.66
2.01
91
2.21
Bookvalue per shNT$
4.29
5.18
5.67
5.83
6.42
6.28
6.45
6.89
7.75
7.84
3.55
4.08%
6.00%
—
4.78
FCF per shareNT$
6.40
6.47
6.58
7.13
7.81
8.32
8.49
8.36
8.99
8.61
2.66
1.97%
3.13%
—
3.68
Dividend per shNT$
2.92
2.51
2.50
2.31
2.46
2.49
2.40
2.40
2.59
2.30
4.32
(1.31%)
(3.22%)
—
13.58
Div yield (avg)%
12.83
10.27
10.07
10.65
9.85
11.99
11.40
9.24
11.46
12.42
5.86
11.46
11.02
44
24.65
Payout ratio%
7.18
9.49
8.06
8.82
6.45
9.33
7.20
4.82
4.08
2.53
18.75
4.82
7.19
39
73.22
Shares (diluted)M
126.1
151.5
156.5
182.9
184.4
211.9
251.3
261.8
288.9
319.6
72.61
11.62%
10.10%
81
4.87
Buyback yield%
11.93
9.36
8.09
7.16
7.94
10.20
9.21
8.51
8.16
7.14
24.30
8.51
8.34
65
0.141
D/E ratiox
0.521
0.590
0.643
0.652
0.642
0.737
0.708
0.791
0.762
0.844
1.142
0.762
0.680
59
0.328
Enterprise valueNT$B
1.317
1.260
1.289
1.229
1.181
1.250
1.252
1.270
1.466
1.669
1.058
7.17%
2.91%
34
0.968
LT debtNT$B
0.943
1.033
0.948
0.924
0.999
0.863
0.803
0.740
0.742
0.665
0.669
(7.81%)
(2.98%)
66
Cost of revenue
7.60%
0.96×
Operating expenses
9.18%
1.11×
Goodwill & intangibles
15.27%