1.473
RevenueNT$B
6.505
6.470
6.697
6.674
6.678
6.684
6.903
6.988
7.159
7.298
1.614
1.79%
1.28%
22
8.76
Revenue growth%
13.29
14.06
16.43
13.78
13.13
12.41
12.30
12.80
14.04
11.17
25.78
12.41
13.21
39
20.11
Gross margin%
17.13
17.03
19.64
17.40
14.71
13.85
13.58
14.91
12.61
14.15
8.08
13.85
14.81
75
17.05
Operating margin%
15.87
12.96
10.69
8.10
6.42
7.39
8.32
7.41
7.62
6.53
12.96
7.41
7.86
78
6.33
Net margin%
14.96
13.87
13.27
14.54
15.19
16.10
18.83
19.76
17.05
18.39
26.77
18.39
15.64
39
31.37
P/E ratio (avg)x
14.87
15.84
13.73
14.02
13.72
13.08
13.06
12.07
11.17
9.994
23.78
12.07
13.40
29
6.371
EV/EBITx
5.861
6.397
6.235
6.444
6.095
5.928
6.397
5.855
5.429
5.509
20.41
5.855
6.012
81
23.06
FCF yield (avg)%
26.01
23.96
26.42
26.19
23.96
25.61
25.43
27.56
25.93
24.15
9.60
25.61
25.77
82
23.72
FCF margin%
6.12
6.59
9.14
6.98
9.45
8.45
8.39
8.85
11.52
9.95
26.34
8.85
8.65
52
0.496
FCF / Net incomex
0.586
0.617
0.615
0.618
0.611
0.574
0.561
0.628
0.686
0.679
1.189
0.628
0.616
19
13.97
ROIC%
11.81
11.00
10.09
11.11
14.07
13.22
13.29
13.25
11.49
10.10
14.02
13.22
11.65
93
14.67
Return on equity%
12.79
14.94
17.03
18.82
18.84
19.15
18.04
20.20
19.23
20.45
3.17
19.23
18.83
85
14.86
Return on assets%
16.70
15.06
14.29
16.04
14.76
16.17
18.06
18.12
18.54
19.77
8.77
18.12
16.44
67
10.34
EPSNT$
26.27
26.29
27.26
25.36
23.96
24.87
24.60
25.72
27.51
24.78
10.80
0.68%
(0.78%)
—
8.03
EPS growth%
1.18
0.40
2.30
1.69
1.38
1.11
1.42
0.40
0.40
2.47
12.31
1.11
1.28
77
32.43
Bookvalue per shNT$
25.15
27.23
28.16
28.38
29.81
27.50
29.98
29.36
31.69
31.21
28.50
0.92%
2.49%
—
21.51
FCF per shareNT$
18.31
19.85
19.20
19.12
17.39
17.74
15.38
13.83
13.86
12.80
5.53
(5.94%)
(3.27%)
—
17.03
Dividend per shNT$
22.71
21.62
23.70
27.67
26.89
30.96
31.07
29.63
31.10
34.00
14.19
4.80%
5.29%
—
26.88
Div yield (avg)%
27.43
26.21
24.98
24.03
24.56
24.54
27.37
25.19
25.62
25.50
11.68
25.50
25.34
51
22.64
Payout ratio%
15.16
14.04
15.88
18.45
15.85
14.56
12.14
12.13
9.22
9.17
15.71
12.13
14.30
58
119.2
Shares (diluted)M
154.2
150.7
145.0
136.2
121.9
130.0
128.8
136.2
151.2
136.4
120.0
2.27%
(1.08%)
77
21.59
Buyback yield%
15.23
14.91
12.46
14.57
16.25
18.12
18.24
15.82
18.14
19.72
4.58
18.14
16.03
55
1.126
D/E ratiox
0.659
0.620
0.665
0.634
0.717
0.705
0.794
0.777
0.778
0.894
0.803
0.778
0.711
82
7.595
Enterprise valueNT$B
5.187
5.503
5.216
4.865
4.623
4.145
3.601
3.471
3.462
3.598
8.542
(4.89%)
(3.53%)
17
1.501
LT debtNT$B
2.198
1.983
1.875
1.740
1.595
1.710
1.622
1.445
1.528
1.510
0.697
(1.09%)
(3.11%)
88
Cost of revenue
1.47%
1.02×
Operating expenses
0.92%
0.97×
Property and equipment
17.14%
Spread over hurdle
19.10%