0.924
RevenueNT$B
2.641
2.703
2.735
2.853
2.892
2.932
2.999
3.037
3.091
3.131
1.003
1.60%
2.19%
76
15.12
Revenue growth%
19.50
17.12
16.47
15.68
17.65
18.79
21.68
19.86
17.54
18.06
25.63
18.79
17.85
48
17.17
Gross margin%
24.97
25.41
26.30
24.75
24.36
27.17
29.61
31.99
30.42
31.87
20.70
30.42
26.74
80
12.69
Operating margin%
18.88
17.08
16.22
16.10
15.78
14.33
14.46
15.50
16.06
16.45
25.08
15.50
16.08
62
22.21
Net margin%
23.62
25.53
25.99
25.13
25.09
26.89
29.21
28.02
30.80
28.40
12.76
28.40
26.44
53
24.09
P/E ratio (avg)x
28.45
26.76
24.47
23.99
25.32
26.52
23.31
21.81
22.38
24.06
32.12
23.31
24.27
24
37.75
EV/EBITx
22.12
24.73
27.44
27.70
27.33
28.54
29.56
34.41
35.72
40.99
31.69
34.41
28.12
37
25.55
FCF yield (avg)%
19.86
18.95
18.10
16.02
16.04
19.04
21.03
22.80
21.14
20.85
26.78
21.03
19.45
22
8.80
FCF margin%
7.19
4.64
6.47
7.97
7.36
5.29
5.43
3.79
3.24
4.72
25.11
4.72
5.36
40
1.047
FCF / Net incomex
0.527
0.559
0.542
0.529
0.514
0.503
0.455
0.403
0.355
0.331
0.105
0.403
0.508
76
12.71
ROIC%
22.49
20.88
19.21
18.63
18.92
17.02
17.73
20.12
18.77
20.39
26.76
18.77
19.06
74
3.26
Return on equity%
10.73
10.62
10.63
7.99
7.09
8.63
7.51
7.93
9.69
10.87
22.73
8.63
9.16
56
18.75
Return on assets%
31.43
33.77
35.26
36.33
35.84
38.29
36.52
33.78
35.86
37.79
15.60
36.52
35.85
39
20.69
EPSNT$
22.44
24.40
23.72
23.04
22.33
22.89
22.23
22.69
23.31
22.99
21.41
0.59%
0.29%
—
6.90
EPS growth%
22.77
24.20
25.33
23.54
24.05
25.63
27.79
26.11
26.90
26.15
6.93
26.15
25.48
25
17.96
Bookvalue per shNT$
23.41
23.03
21.66
18.94
19.00
18.49
16.26
16.63
16.98
15.27
14.92
(4.28%)
(3.39%)
—
10.44
FCF per shareNT$
12.36
13.48
14.69
14.52
16.65
16.29
16.47
19.59
22.90
25.53
8.31
8.93%
7.29%
—
5.33
Dividend per shNT$
26.10
26.14
26.57
26.86
26.32
28.90
33.16
34.93
37.89
37.72
7.62
7.46%
3.64%
—
18.88
Div yield (avg)%
23.57
20.92
21.13
24.03
22.04
20.91
22.08
19.41
22.16
19.83
21.31
20.91
21.59
87
25.01
Payout ratio%
26.82
26.67
27.13
25.22
22.61
24.75
25.41
22.89
23.70
26.53
6.59
24.75
25.31
34
54.08
Shares (diluted)M
79.04
82.30
100.0
111.5
118.4
142.7
144.4
171.6
177.5
181.7
53.58
8.94%
9.92%
32
17.20
Buyback yield%
15.73
15.16
16.45
15.37
16.09
14.49
16.41
15.44
17.01
15.98
21.25
15.98
15.86
52
0.388
D/E ratiox
2.228
2.432
2.668
3.025
2.941
3.105
3.289
3.896
4.534
4.497
1.204
3.896
3.065
6
0.665
Enterprise valueNT$B
2.707
2.732
2.902
3.483
3.782
3.736
4.493
4.972
5.285
5.931
0.965
9.41%
8.80%
25
2.165
LT debtNT$B
2.696
3.073
3.424
3.937
3.933
4.009
3.960
4.254
4.652
4.417
0.171
2.35%
4.87%
53
Cost of revenue
2.07%
0.99×
Operating expenses
2.18%
1.00×
Property and equipment
17.43%
Spread over hurdle
76.04%