21.44
RevenueNT$B
11.23
11.99
12.97
13.85
14.87
15.92
17.37
18.47
19.84
21.17
23.98
7.32%
7.36%
56
14.65
Revenue growth%
9.88
10.13
11.28
13.05
14.09
14.20
16.08
16.82
19.37
22.01
15.08
16.82
14.14
64
23.02
Gross margin%
25.31
23.71
26.08
26.35
26.40
28.16
27.12
26.56
26.61
25.72
24.85
26.61
26.37
11
8.35
Operating margin%
13.59
11.10
9.68
8.17
7.45
9.29
10.03
8.60
8.61
9.07
24.80
9.07
9.18
16
19.35
Net margin%
13.84
16.66
19.08
18.35
20.84
20.81
20.98
18.91
19.32
22.20
3.10
20.81
19.20
65
31.87
P/E ratio (avg)x
25.96
26.69
29.87
32.92
37.92
43.17
45.12
47.88
56.99
62.16
30.49
47.88
40.54
80
33.19
EV/EBITx
33.49
31.18
29.54
26.40
23.95
23.01
25.22
28.44
27.16
27.51
10.85
27.16
27.34
27
13.24
FCF yield (avg)%
17.75
14.94
13.90
16.33
16.39
15.59
16.55
14.43
14.87
15.82
9.81
15.59
15.70
69
21.93
FCF margin%
23.84
25.12
25.24
25.76
27.49
28.68
28.89
27.94
25.16
26.90
8.53
27.94
26.33
31
0.930
FCF / Net incomex
0.810
0.882
0.826
0.893
0.881
0.826
0.948
0.889
0.869
0.906
0.539
0.889
0.882
46
2.81
ROIC%
16.83
19.68
22.01
23.07
20.14
22.56
24.27
21.99
24.54
22.00
19.68
22.56
22.00
75
9.12
Return on equity%
15.75
13.71
15.32
17.99
18.79
18.30
18.82
19.34
19.22
19.26
13.61
19.22
18.54
72
4.84
Return on assets%
17.47
16.35
15.88
18.79
17.07
15.86
13.59
11.17
13.47
15.67
18.06
13.59
15.87
20
141.30
EPSNT$
251.12
276.23
280.99
280.31
299.92
335.33
364.53
390.15
365.08
394.12
145.96
5.61%
4.44%
—
26.33
EPS growth%
6.42
5.25
2.42
1.93
2.21
4.03
5.28
3.15
2.13
2.80
17.79
3.15
2.98
78
50.25
Bookvalue per shNT$
47.42
43.49
43.13
42.38
37.32
37.27
39.93
37.07
34.55
33.78
110.38
(1.97%)
(3.50%)
—
92.90
FCF per shareNT$
78.11
86.52
90.31
86.13
95.56
88.78
95.00
92.14
82.93
88.95
100.79
(1.42%)
0.96%
—
56.56
Dividend per shNT$
130.89
139.21
135.34
139.38
139.24
150.79
139.54
146.63
140.75
131.54
138.99
(1.13%)
(1.02%)
—
11.18
Div yield (avg)%
39.02
40.41
41.15
40.85
41.67
41.91
42.86
42.84
42.70
43.87
7.72
42.84
41.79
32
26.68
Payout ratio%
20.14
17.36
16.38
19.03
19.85
17.15
19.29
18.97
19.09
18.19
3.21
18.97
19.00
19
96.84
Shares (diluted)M
92.21
88.64
90.95
84.75
76.18
73.04
72.45
71.62
76.82
72.29
97.60
(1.04%)
(3.60%)
49
3.54
Buyback yield%
21.08
20.05
17.89
20.52
18.90
17.43
18.63
19.47
19.27
17.80
5.33
18.63
19.09
38
0.619
D/E ratiox
1.083
1.168
1.204
1.175
1.131
1.149
1.289
1.398
1.579
1.778
0.250
1.398
1.190
63
19.66
Enterprise valueNT$B
34.87
38.27
45.53
49.01
49.45
58.41
59.62
59.71
59.54
63.14
16.72
5.01%
8.15%
18
15.04
LT debtNT$B
14.97
14.54
14.38
13.15
12.51
12.04
12.50
11.41
12.46
12.33
18.60
(0.30%)
(2.93%)
54
Cost of revenue
7.11%
0.98×
Operating expenses
7.75%
1.04×
Property and equipment
17.00%
Cash and investments
14.97%
Spread over hurdle
(2.01%)