1.751
RevenueNT$B
15.54
15.78
15.93
16.48
16.90
16.74
17.07
17.27
17.49
17.37
1.954
0.55%
1.34%
25
19.51
Revenue growth%
3.34
1.50
0.40
3.33
3.59
5.44
6.17
6.68
8.19
9.57
19.65
6.68
4.52
47
12.08
Gross margin%
6.42
5.04
2.11
3.29
0.45
1.04
0.40
3.21
5.39
4.40
17.21
3.21
3.25
49
10.27
Operating margin%
10.47
11.46
8.91
6.92
8.39
6.73
4.93
2.96
0.46
2.87
23.08
2.96
6.83
28
7.31
Net margin%
23.07
20.49
19.74
16.86
16.77
14.00
11.22
9.68
11.63
14.02
4.83
11.63
15.39
31
18.07
P/E ratio (avg)x
41.10
41.28
40.47
39.85
41.24
42.66
45.35
44.48
47.78
46.77
22.88
45.35
41.97
11
15.63
EV/EBITx
25.91
28.07
30.49
35.11
34.96
39.15
45.37
51.98
51.08
60.67
18.11
51.08
37.13
87
25.02
FCF yield (avg)%
17.09
18.58
20.50
18.10
16.30
15.07
13.62
15.36
18.31
20.35
23.74
15.36
17.59
41
24.29
FCF margin%
3.50
3.69
4.81
7.78
5.07
6.89
7.48
9.56
8.90
10.92
12.49
8.90
7.18
34
0.492
FCF / Net incomex
0.500
0.607
0.599
0.666
0.723
0.848
0.921
0.929
1.022
1.241
0.873
0.929
0.785
20
18.62
ROIC%
8.15
9.15
10.35
12.53
12.98
14.23
16.79
17.38
20.01
20.58
11.43
17.38
13.60
57
3.94
Return on equity%
15.91
16.71
14.36
16.31
15.53
12.89
10.81
11.82
11.72
9.23
18.78
11.72
13.63
76
8.89
Return on assets%
13.16
12.06
10.12
12.85
15.24
14.88
14.76
15.97
15.84
17.87
10.77
15.84
14.82
77
10.27
EPSNT$
10.71
10.85
11.56
12.11
12.17
13.06
11.38
9.79
8.44
8.22
11.49
(7.54%)
(3.55%)
—
2.26
EPS growth%
25.93
24.88
22.11
23.35
22.43
19.76
22.41
23.06
21.37
23.87
27.29
22.41
22.75
27
2.54
Bookvalue per shNT$
4.92
4.97
5.78
6.57
6.35
6.30
6.64
6.58
6.73
6.57
13.00
0.67%
4.04%
—
17.48
FCF per shareNT$
21.35
20.06
21.24
24.23
26.28
28.99
33.58
36.33
39.01
44.40
15.18
11.06%
9.08%
—
12.69
Dividend per shNT$
18.34
21.00
23.13
26.51
30.39
30.39
28.80
33.10
37.08
36.12
13.89
3.52%
7.14%
—
22.78
Div yield (avg)%
39.33
42.03
40.62
42.12
40.15
42.33
42.07
39.74
42.03
43.49
25.37
42.07
42.03
80
10.79
Payout ratio%
24.06
21.71
19.94
20.12
19.33
20.86
18.13
20.89
22.79
21.21
27.54
20.89
20.88
79
600.3
Shares (diluted)M
681.9
652.8
709.1
682.6
748.1
766.6
726.5
743.5
737.8
686.2
595.8
(1.71%)
0.74%
71
29.16
Buyback yield%
10.96
13.60
12.94
13.31
13.82
16.62
19.55
17.84
15.96
17.26
17.86
17.26
14.89
34
1.033
D/E ratiox
1.125
1.190
1.068
1.091
1.128
1.042
0.983
0.930
0.829
0.749
1.272
0.930
1.055
71
9.748
Enterprise valueNT$B
11.52
11.16
10.30
11.22
12.05
11.56
11.62
13.22
15.12
14.90
9.223
4.33%
3.20%
6
4.516
LT debtNT$B
4.294
4.023
3.463
3.282
3.208
3.369
2.873
2.663
2.642
2.521
13.46
(4.70%)
(6.27%)
74
Cost of revenue
1.55%
1.02×
Operating expenses
0.91%
0.96×
Property and equipment
17.34%
Spread over hurdle
20.59%