0.180
RevenueNT$B
1.066
1.065
1.078
1.094
1.119
1.107
1.112
1.095
1.122
1.136
0.188
0.30%
0.71%
33
27.53
Revenue growth%
31.35
31.18
32.50
31.46
32.68
31.34
29.20
26.96
27.83
28.21
9.11
28.21
31.26
66
25.41
Gross margin%
7.16
6.28
7.98
8.94
10.89
8.74
10.69
12.83
11.28
13.21
24.04
11.28
9.82
22
2.51
Operating margin%
21.58
23.94
24.08
24.05
23.50
24.36
24.40
26.90
28.67
30.54
23.74
26.90
24.22
31
20.86
Net margin%
21.10
23.38
23.24
21.06
23.64
21.14
22.63
21.03
20.54
18.08
28.26
21.03
21.12
14
25.71
P/E ratio (avg)x
16.56
17.05
19.06
22.23
22.44
24.37
28.18
29.73
35.12
38.30
37.18
29.73
23.40
45
35.01
EV/EBITx
21.63
24.05
24.72
25.69
23.55
21.15
19.37
20.40
20.59
19.99
10.42
20.40
21.39
20
21.07
FCF yield (avg)%
20.65
20.47
20.50
17.97
15.91
15.99
18.58
21.48
23.90
22.05
23.99
21.48
20.48
63
6.88
FCF margin%
19.99
22.39
22.31
22.89
20.03
21.81
24.21
22.79
20.69
22.58
5.62
22.58
22.35
6
0.889
FCF / Net incomex
0.146
0.134
0.141
0.146
0.145
0.146
0.153
0.141
0.142
0.155
1.114
0.146
0.146
46
20.57
ROIC%
33.30
32.43
32.17
29.94
29.21
26.36
28.06
26.56
26.85
26.36
7.41
26.56
28.63
16
13.17
Return on equity%
27.27
25.21
22.76
24.18
26.31
28.90
26.51
24.28
25.03
22.43
7.35
25.03
25.12
5
17.24
Return on assets%
26.13
23.73
21.26
18.46
16.19
15.67
12.99
14.44
14.92
17.69
7.01
14.92
16.94
48
5.66
EPSNT$
8.00
8.11
8.72
8.62
8.29
7.72
7.89
8.10
7.74
7.53
6.14
(1.91%)
0.42%
—
10.22
EPS growth%
10.68
9.15
6.43
6.83
9.59
8.73
9.81
11.51
11.87
9.01
7.47
9.81
9.37
7
6.04
Bookvalue per shNT$
1.35
1.33
1.43
1.48
1.34
1.19
1.17
1.09
1.02
0.97
1.17
(6.23%)
(4.11%)
—
1.23
FCF per shareNT$
4.49
4.09
3.58
3.35
3.36
3.57
3.82
3.62
3.56
3.89
6.67
2.97%
(0.57%)
—
4.15
Dividend per shNT$
6.22
7.29
7.46
8.70
9.02
9.83
9.45
10.21
9.75
9.73
3.96
1.54%
5.94%
—
20.60
Div yield (avg)%
10.47
11.15
11.25
12.79
15.34
15.52
15.19
15.96
14.90
16.72
23.33
15.52
15.05
28
9.84
Payout ratio%
6.61
7.73
9.23
11.70
12.33
14.98
14.37
11.72
11.34
13.38
4.85
13.38
11.71
9
83.67
Shares (diluted)M
129.7
155.5
153.4
177.8
208.8
214.8
214.9
259.2
296.1
304.3
81.73
7.82%
9.69%
69
16.79
Buyback yield%
11.24
12.71
11.19
10.70
13.18
11.14
10.45
12.46
15.21
12.32
13.02
12.32
11.78
87
0.829
D/E ratiox
0.101
0.098
0.105
0.105
0.113
0.102
0.099
0.104
0.108
0.104
0.995
0.104
0.104
34
927.1
Enterprise valueNT$M
77.90
72.85
80.20
78.95
72.47
64.30
67.68
70.98
70.85
75.44
732.8
0.81%
(0.04%)
42
768.5
LT debtNT$M
446.4
497.0
528.3
540.3
647.5
635.0
626.9
705.8
750.0
742.4
576.1
2.77%
5.12%
77
Cost of revenue
0.67%
1.00×
Operating expenses
0.57%
0.99×
Property and equipment
16.95%
Cash and investments
16.04%