0.804
RevenueNT$B
1.479
1.508
1.572
1.603
1.642
1.674
1.710
1.778
1.809
1.913
0.838
3.10%
2.90%
44
14.25
Revenue growth%
9.96
9.05
10.88
8.73
6.60
9.36
9.56
6.82
4.73
2.89
7.32
6.82
8.89
37
8.69
Gross margin%
26.69
26.80
23.97
25.28
25.37
25.57
25.04
23.67
24.31
24.33
4.45
24.33
25.16
48
14.02
Operating margin%
25.52
25.96
27.32
25.97
26.29
29.18
27.49
25.74
24.90
22.85
27.59
25.74
25.97
58
23.51
Net margin%
7.79
10.74
9.53
11.28
8.57
7.55
7.40
8.00
10.00
10.05
22.18
8.00
9.05
88
21.93
P/E ratio (avg)x
12.35
11.63
12.12
11.45
13.29
15.37
15.68
15.26
14.14
13.12
27.84
15.26
13.21
27
18.37
EV/EBITx
8.571
8.210
7.867
7.256
6.575
6.967
6.554
6.964
6.698
6.327
20.81
6.698
6.966
38
18.46
FCF yield (avg)%
21.91
21.61
23.90
25.65
26.42
28.16
30.59
31.73
30.06
29.41
8.71
30.06
27.29
47
22.63
FCF margin%
26.92
24.72
22.24
22.45
23.13
23.30
23.08
21.85
23.36
24.80
4.10
23.30
23.21
88
0.419
FCF / Net incomex
0.793
0.763
0.750
0.710
0.733
0.701
0.642
0.633
0.689
0.623
1.522
0.642
0.705
66
20.30
ROIC%
23.32
22.64
20.35
17.97
18.57
18.22
19.91
21.33
18.41
16.17
25.86
18.41
19.24
46
15.42
Return on equity%
16.16
18.21
18.10
19.46
20.09
22.82
21.28
18.42
21.15
22.26
15.07
21.28
19.78
63
24.50
Return on assets%
9.10
9.86
9.61
6.97
7.44
6.93
4.33
3.81
6.66
9.65
20.42
6.66
7.21
39
1.95
EPSNT$
3.77
4.35
4.49
4.99
6.03
7.16
8.52
9.12
10.92
12.18
2.16
15.09%
13.95%
—
15.07
EPS growth%
7.81
9.60
9.49
11.34
14.27
16.03
14.38
11.51
13.21
11.22
21.14
13.21
11.43
80
10.69
Bookvalue per shNT$
12.02
12.55
13.11
12.97
14.67
15.39
13.94
12.57
12.09
11.21
3.49
(5.23%)
(1.70%)
—
8.51
FCF per shareNT$
15.88
15.73
18.19
20.16
20.86
20.86
20.09
21.79
22.85
23.33
6.36
2.26%
4.59%
—
8.97
Dividend per shNT$
15.98
15.87
16.76
17.52
17.95
20.38
22.29
26.35
26.81
32.37
13.83
12.51%
8.95%
—
3.05
Div yield (avg)%
9.90
9.70
11.29
8.41
10.50
13.00
14.06
17.02
15.93
15.20
10.74
15.20
12.14
94
26.31
Payout ratio%
19.03
21.18
20.89
20.60
19.64
19.41
19.71
21.48
19.91
18.70
21.20
19.71
19.81
16
72.26
Shares (diluted)M
69.88
80.11
90.74
90.93
95.83
102.1
108.9
113.5
118.5
116.2
72.56
3.93%
4.93%
81
2.15
Buyback yield%
24.68
27.64
29.05
29.63
32.47
33.48
31.46
29.55
30.39
27.47
11.83
30.39
29.59
78
0.320
D/E ratiox
1.112
1.147
1.286
1.416
1.307
1.289
1.273
1.185
1.302
1.322
0.347
1.289
1.287
56
0.129
Enterprise valueNT$B
0.582
0.548
0.471
0.462
0.421
0.427
0.397
0.341
0.370
0.344
1.169
(3.93%)
(5.51%)
18
0.671
LT debtNT$B
0.163
0.181
0.173
0.172
0.150
0.152
0.162
0.157
0.148
0.156
1.291
0.70%
0.39%
36
Cost of revenue
3.12%
1.02×
Operating expenses
2.90%
1.00×
Cash and investments
17.50%
Property and equipment
15.43%
Spread over hurdle
24.43%