0.194
RevenueNT$B
2.170
2.137
2.143
2.175
2.142
2.174
2.166
2.161
2.206
2.255
0.214
1.04%
0.19%
85
14.03
Revenue growth%
8.24
7.13
5.81
4.79
7.12
8.90
9.23
7.25
5.63
2.95
27.23
7.25
7.12
60
12.75
Gross margin%
29.01
28.32
25.75
22.98
22.65
21.07
19.38
21.04
19.43
21.01
29.31
21.01
21.86
8
29.32
Operating margin%
16.03
14.34
11.74
11.27
10.83
13.32
14.89
13.18
10.31
10.48
26.87
13.18
12.46
36
28.07
Net margin%
22.14
23.04
22.09
21.66
19.54
21.57
21.36
19.32
19.37
20.29
29.03
20.29
21.47
49
22.41
P/E ratio (avg)x
24.01
23.15
24.06
24.36
27.79
31.72
33.39
32.14
29.52
28.76
22.16
31.72
28.27
51
32.65
EV/EBITx
5.915
6.194
5.938
6.399
5.704
6.160
5.641
4.879
4.446
4.532
28.09
4.879
5.809
9
15.54
FCF yield (avg)%
23.68
20.84
21.91
22.53
22.87
21.39
21.78
23.13
23.12
21.69
29.33
21.78
22.22
61
12.20
FCF margin%
1.06
0.40
0.40
2.67
2.14
1.05
1.14
0.40
0.76
3.59
26.34
1.05
1.06
26
1.216
FCF / Net incomex
1.445
1.453
1.581
1.659
1.599
1.673
1.834
1.722
1.618
1.732
1.109
1.722
1.638
16
17.09
ROIC%
21.51
19.79
18.24
17.77
17.31
19.27
18.77
18.58
19.57
20.70
28.36
19.27
19.02
88
14.10
Return on equity%
8.31
10.60
9.11
9.59
7.20
5.12
7.45
9.21
11.96
11.66
28.19
9.21
9.16
90
16.58
Return on assets%
14.27
15.65
16.06
13.12
11.04
10.38
7.88
9.51
9.58
7.59
27.25
9.51
10.71
11
6.85
EPSNT$
9.63
9.93
10.55
9.70
9.62
10.87
11.71
11.77
10.79
11.08
7.31
2.86%
2.50%
—
2.31
EPS growth%
23.83
22.01
23.29
22.63
21.56
24.07
22.33
19.48
19.63
21.82
21.12
21.82
22.17
31
0.99
Bookvalue per shNT$
4.81
4.07
4.07
3.93
3.70
3.35
2.98
3.10
2.85
2.91
4.82
(4.70%)
(5.54%)
—
2.89
FCF per shareNT$
8.33
9.20
10.08
11.40
11.44
12.25
12.87
15.05
14.92
16.55
4.07
7.65%
7.58%
—
7.16
Dividend per shNT$
9.66
10.51
10.64
11.23
11.51
12.36
14.77
15.36
15.90
17.70
5.82
8.99%
8.28%
—
22.22
Div yield (avg)%
2.10
0.55
0.40
1.65
0.40
1.19
0.40
0.40
0.40
1.55
28.80
0.40
0.47
87
29.58
Payout ratio%
27.42
26.17
27.75
26.70
25.93
25.14
23.87
23.84
26.36
23.62
3.90
23.87
26.05
92
108.2
Shares (diluted)M
192.6
218.8
255.9
298.4
344.2
344.8
402.5
396.3
433.3
438.7
113.0
4.97%
9.87%
83
2.41
Buyback yield%
3.82
6.47
5.02
3.33
1.36
0.40
2.20
0.40
1.45
1.52
23.24
1.45
1.86
31
0.405
D/E ratiox
0.575
0.645
0.648
0.618
0.688
0.792
0.861
0.998
1.105
1.094
1.173
0.998
0.740
94
1.684
Enterprise valueNT$B
1.136
1.326
1.413
1.666
1.787
1.892
2.010
2.078
2.235
2.585
1.464
7.66%
9.12%
53
0.692
LT debtNT$B
1.348
1.271
1.203
1.290
1.256
1.260
1.210
1.368
1.333
1.281
1.153
0.41%
(0.17%)
8
Cost of revenue
0.19%
1.00×
Operating expenses
0.39%
1.02×
Property and equipment
21.69%
Goodwill & intangibles
13.94%
Spread over hurdle
(4.35%)