1.594
RevenueNT$B
2.479
2.486
2.532
2.569
2.562
2.665
2.751
2.852
2.851
2.931
1.697
2.73%
1.80%
77
8.07
Revenue growth%
35.53
33.08
30.80
31.38
34.03
33.81
33.16
31.63
30.49
30.94
6.43
31.63
32.36
73
15.56
Gross margin%
20.56
20.59
22.75
24.02
23.75
25.45
23.32
24.15
23.97
23.62
5.85
23.97
23.68
25
2.05
Operating margin%
3.34
4.07
6.29
8.50
11.27
8.81
11.66
8.98
8.90
7.40
25.16
8.90
8.65
86
28.83
Net margin%
23.76
21.38
21.37
19.75
22.37
20.06
18.15
15.76
18.22
19.52
25.54
18.22
19.90
46
14.65
P/E ratio (avg)x
9.545
9.462
10.93
10.24
10.95
11.27
11.35
11.67
12.97
13.47
20.11
11.67
11.11
88
36.31
EV/EBITx
29.09
30.25
34.16
37.19
37.79
43.59
42.14
47.42
53.93
60.55
30.43
47.42
39.96
62
9.07
FCF yield (avg)%
33.28
32.94
35.48
37.06
38.14
36.89
34.06
36.10
33.23
33.41
11.95
34.06
34.77
84
25.74
FCF margin%
16.55
13.93
13.16
15.85
16.57
16.87
17.71
15.79
18.21
16.48
12.72
16.87
16.52
45
0.211
FCF / Net incomex
0.433
0.473
0.475
0.502
0.565
0.625
0.726
0.793
0.863
0.981
1.444
0.793
0.595
78
13.70
ROIC%
10.25
10.62
8.71
6.11
8.70
8.51
11.03
9.13
9.22
11.04
22.46
9.22
9.17
18
9.86
Return on equity%
18.44
20.20
22.57
19.59
19.05
19.58
17.95
16.94
16.34
13.66
8.65
16.94
18.75
79
19.85
Return on assets%
19.32
17.47
17.58
15.84
15.83
17.94
17.65
17.30
15.12
15.81
14.02
17.30
17.39
58
55.55
EPSNT$
16.62
18.40
17.28
17.80
19.86
19.75
19.84
18.43
17.18
16.32
60.12
(3.86%)
—
—
15.64
EPS growth%
23.34
20.65
23.32
23.93
21.53
24.37
22.41
23.13
22.46
24.82
6.82
23.13
23.23
31
26.67
Bookvalue per shNT$
16.82
17.58
18.70
22.00
25.90
29.25
29.34
31.31
30.53
30.63
15.32
3.41%
7.34%
—
21.29
FCF per shareNT$
121.80
135.02
136.95
146.78
156.83
161.06
192.17
215.90
248.82
249.98
10.34
9.77%
9.38%
—
23.35
Dividend per shNT$
22.74
25.19
27.58
26.53
25.85
28.20
28.67
30.08
30.10
27.06
8.70
0.91%
1.44%
—
11.16
Div yield (avg)%
15.43
18.24
19.53
17.13
18.07
17.91
16.01
14.43
13.69
10.93
22.02
14.43
16.57
14
7.91
Payout ratio%
29.39
27.14
25.83
26.50
29.05
30.60
31.86
34.25
35.15
35.34
20.39
34.25
30.00
92
41.35
Shares (diluted)M
39.06
40.41
42.16
46.30
45.89
44.74
48.44
47.31
44.90
41.07
41.12
(2.19%)
(0.16%)
62
2.94
Buyback yield%
13.21
13.80
15.85
13.65
16.18
16.85
18.45
16.68
15.18
17.11
18.29
16.85
16.02
15
0.315
D/E ratiox
1.082
1.137
1.084
0.980
0.888
0.951
0.931
1.012
0.945
0.943
1.697
0.945
0.966
55
2.194
Enterprise valueNT$B
0.984
0.927
0.955
0.900
0.979
1.077
1.060
1.180
1.259
1.318
1.309
6.12%
2.59%
85
1.527
LT debtNT$B
0.719
0.794
0.902
0.955
1.020
1.176
1.299
1.226
1.270
1.444
2.661
7.20%
8.49%
90
Cost of revenue
2.16%
1.04×
Operating expenses
1.42%
0.96×
Property and equipment
15.20%
Spread over hurdle
(3.16%)