1.514
RevenueNT$B
1.293
1.298
1.349
1.371
1.404
1.402
1.438
1.454
1.491
1.494
1.660
1.25%
1.51%
77
10.76
Revenue growth%
12.99
13.91
12.00
14.48
14.93
16.37
18.44
18.82
19.47
20.13
3.83
18.82
15.65
44
10.41
Gross margin%
15.61
15.08
16.90
19.34
21.93
20.89
23.09
21.65
23.50
24.76
16.00
23.09
21.27
32
13.90
Operating margin%
21.50
24.21
25.35
26.98
24.86
25.76
23.52
23.52
24.77
26.08
5.28
24.77
24.81
18
26.48
Net margin%
29.56
30.26
28.94
29.69
28.13
30.64
30.50
31.13
33.69
35.13
16.49
31.13
30.38
28
23.79
P/E ratio (avg)x
23.64
21.14
21.03
19.68
21.91
20.34
22.43
21.46
21.27
20.54
28.20
21.27
21.21
39
13.88
EV/EBITx
46.33
47.73
51.04
56.79
64.01
69.56
68.80
68.35
72.40
74.91
19.05
69.56
66.18
59
21.87
FCF yield (avg)%
19.25
19.86
21.11
19.34
17.85
20.37
17.93
17.61
15.17
14.97
10.98
17.61
18.59
16
24.30
FCF margin%
17.58
19.51
21.10
22.25
24.13
23.35
21.06
22.39
20.51
20.80
11.69
21.06
21.08
63
0.164
FCF / Net incomex
0.485
0.524
0.507
0.497
0.481
0.418
0.433
0.429
0.388
0.416
0.989
0.418
0.457
63
25.59
ROIC%
20.07
20.86
18.57
15.63
14.08
12.44
9.64
10.16
11.07
10.02
29.36
10.16
13.26
80
11.96
Return on equity%
27.22
25.14
26.79
28.65
26.09
28.18
27.64
29.49
28.15
29.54
22.72
28.18
27.89
85
24.73
Return on assets%
14.04
11.32
9.28
10.37
9.59
12.28
11.04
13.21
12.45
13.31
8.67
12.45
11.80
71
33.50
EPSNT$
24.23
21.97
19.80
20.59
20.03
18.27
18.17
16.07
16.51
18.03
37.28
(2.08%)
(3.15%)
—
5.63
EPS growth%
7.68
9.49
9.35
7.66
5.30
2.72
2.86
3.41
0.54
2.39
12.34
2.72
4.36
63
13.75
Bookvalue per shNT$
28.15
30.00
26.46
25.56
25.86
24.13
23.41
22.00
22.86
24.33
5.20
(1.22%)
(1.52%)
—
12.92
FCF per shareNT$
33.64
36.77
38.07
38.24
40.45
43.64
44.09
47.37
48.34
47.46
30.20
3.25%
3.47%
—
24.67
Dividend per shNT$
39.04
36.27
41.17
41.59
45.81
48.62
55.46
55.14
53.87
60.31
16.63
5.65%
5.79%
—
5.95
Div yield (avg)%
25.92
27.39
26.33
26.52
24.26
26.45
29.17
26.18
26.85
29.31
10.84
26.85
26.49
39
17.63
Payout ratio%
11.85
13.70
13.00
14.12
16.63
18.16
15.37
17.06
14.23
14.72
20.17
15.37
14.48
18
60.37
Shares (diluted)M
113.6
118.0
123.5
143.2
155.7
158.3
171.7
199.6
234.6
265.8
60.62
11.28%
9.93%
18
15.49
Buyback yield%
8.75
9.95
12.43
15.20
12.22
10.09
10.38
7.54
9.71
8.65
16.41
9.71
10.02
54
0.319
D/E ratiox
1.888
2.060
2.421
2.784
3.108
3.004
3.093
3.536
3.935
4.571
1.453
3.536
3.048
33
2.003
Enterprise valueNT$B
2.336
2.140
2.157
2.237
2.359
2.156
2.302
2.317
2.145
2.020
1.564
(3.06%)
(0.11%)
57
1.972
LT debtNT$B
1.637
1.761
1.792
1.913
2.104
2.320
2.295
2.418
2.503
2.641
0.205
4.65%
5.59%
39
Cost of revenue
1.63%
1.01×
Operating expenses
1.13%
0.96×
Property and equipment
16.25%
Spread over hurdle
11.23%