0.577
RevenueNT$B
1.802
1.882
2.026
2.176
2.358
2.483
2.635
2.745
2.971
3.115
0.643
5.72%
6.05%
9
5.93
Revenue growth%
21.91
20.26
19.48
19.60
19.05
17.10
16.31
18.87
21.17
19.27
29.52
18.87
19.38
51
18.19
Gross margin%
20.99
20.97
21.37
21.27
23.73
20.81
18.76
16.32
17.95
17.60
7.17
17.95
20.89
35
4.07
Operating margin%
26.26
26.69
25.46
25.07
25.11
23.18
20.27
17.76
19.11
20.98
13.30
20.27
24.12
46
11.91
Net margin%
0.40
0.40
0.40
3.27
2.88
0.52
0.40
0.40
0.40
0.40
17.23
0.40
0.40
32
13.56
P/E ratio (avg)x
21.28
25.29
28.00
31.25
32.57
33.85
38.55
43.19
50.79
60.57
37.19
43.19
33.21
87
36.99
EV/EBITx
6.177
6.812
7.574
7.020
6.999
7.315
8.182
8.147
8.434
8.361
6.623
8.182
7.444
92
17.79
FCF yield (avg)%
12.25
13.41
15.32
17.69
15.32
13.87
14.36
13.13
11.69
12.73
6.08
13.13
13.64
84
2.29
FCF margin%
12.42
14.99
17.21
15.40
15.70
13.10
10.31
8.57
9.40
11.75
14.11
10.31
12.76
80
0.692
FCF / Net incomex
1.787
1.945
1.795
1.781
1.659
1.739
1.908
1.860
1.714
1.791
0.478
1.791
1.789
20
23.92
ROIC%
8.60
6.00
4.37
1.58
0.40
3.00
3.26
1.01
1.02
0.40
8.96
1.02
2.29
46
7.47
Return on equity%
13.44
11.73
14.29
17.04
17.44
14.49
15.31
13.68
14.91
16.65
23.03
14.91
14.70
43
19.11
Return on assets%
10.00
9.25
9.61
9.96
9.83
9.66
7.21
7.10
9.88
12.48
9.37
9.66
9.75
52
28.71
EPSNT$
65.36
71.61
76.07
80.63
85.95
98.07
117.82
127.74
152.73
172.77
31.09
14.98%
10.86%
—
15.61
EPS growth%
8.26
8.83
10.55
8.13
7.07
9.40
10.34
10.33
7.38
8.20
2.36
9.40
8.54
69
21.57
Bookvalue per shNT$
16.55
19.13
20.72
24.20
25.89
30.72
29.86
29.68
31.02
33.55
30.93
5.32%
6.99%
—
32.37
FCF per shareNT$
31.32
32.16
36.85
36.26
36.69
40.44
43.31
45.48
46.87
47.65
4.94
5.37%
4.88%
—
35.06
Dividend per shNT$
19.80
21.75
22.49
24.25
27.90
30.41
30.46
31.90
30.27
34.37
23.23
4.26%
7.01%
—
9.66
Div yield (avg)%
12.82
11.00
8.49
8.74
5.74
3.47
4.41
6.84
9.76
9.97
22.41
6.84
8.62
59
5.80
Payout ratio%
17.38
17.38
17.47
17.57
18.58
19.54
18.12
16.91
19.67
19.42
17.79
19.42
17.85
27
50.63
Shares (diluted)M
72.16
70.33
77.97
90.66
99.60
114.6
129.0
123.1
135.7
139.1
49.66
6.91%
7.30%
62
25.83
Buyback yield%
3.58
1.27
3.56
2.72
0.85
0.40
2.51
5.00
2.77
2.36
24.64
2.51
2.62
86
1.351
D/E ratiox
0.143
0.148
0.156
0.165
0.154
0.156
0.152
0.158
0.137
0.128
1.780
0.152
0.153
53
0.922
Enterprise valueNT$B
0.985
0.870
0.905
0.966
1.025
1.002
0.894
0.961
0.939
0.850
0.416
(3.67%)
(2.87%)
43
1.364
LT debtNT$B
1.164
1.311
1.366
1.332
1.331
1.567
1.512
1.626
1.817
1.957
1.554
8.01%
5.11%
62
Cost of revenue
6.00%
1.00×
Operating expenses
5.92%
0.99×
Property and equipment
15.84%
Cash and investments
15.28%
Spread over hurdle
28.88%