0.928
RevenueNT$B
4.626
4.821
5.054
5.285
5.492
5.737
6.035
6.131
6.454
6.757
1.019
4.23%
4.37%
14
17.10
Revenue growth%
13.48
13.49
13.08
14.91
12.92
13.58
14.63
15.42
14.99
14.82
26.63
14.82
14.10
72
24.05
Gross margin%
3.41
0.79
1.86
2.63
0.88
2.87
5.65
5.33
8.13
7.72
13.89
5.65
3.14
8
25.85
Operating margin%
12.52
14.99
12.73
11.77
12.46
10.62
10.31
10.50
9.79
8.88
24.11
10.31
11.20
70
3.51
Net margin%
8.06
9.05
6.76
6.46
5.96
6.44
3.68
3.87
5.49
6.38
17.46
5.49
6.41
87
6.723
P/E ratio (avg)x
18.23
17.63
19.41
18.14
18.72
17.44
19.00
19.22
22.22
22.98
8.160
19.22
18.86
33
31.56
EV/EBITx
20.25
19.58
18.66
20.19
21.60
24.81
23.03
22.84
24.98
27.80
26.61
24.81
22.22
37
14.71
FCF yield (avg)%
10.55
10.57
13.01
15.25
15.17
17.71
18.70
18.17
15.28
14.29
10.64
17.71
15.21
29
14.94
FCF margin%
25.86
28.85
31.41
29.36
31.75
33.96
35.98
35.11
36.17
35.04
16.67
35.11
32.86
13
1.505
FCF / Net incomex
1.990
2.282
2.421
2.653
2.866
2.858
2.934
3.398
3.893
4.218
1.173
3.398
2.862
42
12.28
ROIC%
10.28
8.58
10.81
13.16
13.59
11.39
10.86
10.07
12.30
9.76
7.00
10.86
10.84
62
24.26
Return on equity%
24.51
25.68
26.46
29.39
27.90
28.16
27.37
28.86
29.23
29.44
23.26
28.86
28.03
72
10.00
Return on assets%
23.93
21.99
21.75
22.49
20.30
18.32
15.76
14.13
14.69
16.03
2.37
15.76
19.31
33
66.08
EPSNT$
26.48
26.94
26.32
27.48
28.49
33.22
39.05
44.81
47.31
45.03
67.59
9.59%
5.67%
—
21.37
EPS growth%
14.58
14.43
12.96
12.21
14.72
16.60
14.53
15.90
16.26
13.70
15.90
15.90
14.56
64
50.96
Bookvalue per shNT$
45.53
41.38
40.83
38.49
37.65
39.99
43.83
44.90
45.69
47.00
58.32
4.54%
1.18%
—
41.94
FCF per shareNT$
47.56
42.56
43.56
44.58
46.74
43.94
39.09
40.89
42.84
39.06
54.64
(3.53%)
(2.92%)
—
69.00
Dividend per shNT$
95.16
114.35
115.74
132.27
135.46
162.05
170.41
174.37
184.99
210.03
27.61
9.17%
9.58%
—
14.59
Div yield (avg)%
2.96
0.40
0.40
0.40
0.40
2.74
2.70
0.40
0.40
0.40
9.37
0.40
0.40
68
23.80
Payout ratio%
22.65
21.31
21.83
24.75
25.38
27.08
29.31
27.43
26.50
24.37
19.70
27.08
25.06
90
78.74
Shares (diluted)M
103.6
106.9
129.0
127.5
130.1
143.6
171.7
195.7
237.2
244.0
76.45
13.40%
9.27%
27
25.02
Buyback yield%
18.21
15.51
12.92
14.50
16.09
18.66
18.13
20.92
23.70
25.70
18.96
20.92
18.17
52
0.758
D/E ratiox
0.511
0.570
0.523
0.527
0.532
0.486
0.482
0.459
0.512
0.482
0.200
0.482
0.512
49
2.434
Enterprise valueNT$B
1.343
1.451
1.422
1.576
1.583
1.435
1.331
1.289
1.334
1.450
5.687
(1.74%)
0.44%
11
1.303
LT debtNT$B
2.616
2.877
2.712
2.943
2.892
3.056
3.005
3.206
2.878
2.975
2.317
0.56%
0.70%
57
Cost of revenue
4.27%
0.99×
Operating expenses
3.32%
0.90×
Property and equipment
11.85%
Spread over hurdle
13.89%