0.260
RevenueNT$B
1.583
1.701
1.822
1.945
2.072
2.236
2.406
2.622
2.790
2.935
0.291
7.21%
7.17%
58
22.33
Revenue growth%
23.52
26.01
28.17
29.40
29.13
27.65
30.40
27.46
27.07
26.45
23.80
27.46
27.55
86
13.15
Gross margin%
8.37
7.34
10.20
11.94
10.44
13.19
15.43
13.12
11.82
13.90
5.92
13.19
11.88
56
5.93
Operating margin%
32.88
33.63
35.48
33.32
34.83
37.14
37.00
35.74
36.71
35.59
6.82
36.71
35.54
68
11.13
Net margin%
18.14
19.80
16.90
16.21
16.50
13.53
15.76
17.95
18.35
16.13
28.24
16.13
16.70
22
8.947
P/E ratio (avg)x
34.71
35.17
39.97
39.54
39.37
36.68
36.80
34.57
37.54
39.41
14.00
36.80
37.17
90
17.83
EV/EBITx
18.88
19.95
21.52
23.46
22.98
25.83
25.46
28.44
30.15
28.30
15.28
28.30
24.46
33
22.27
FCF yield (avg)%
4.92
2.28
2.53
4.14
4.85
1.87
3.97
3.36
1.13
3.14
8.07
3.14
3.25
72
10.06
FCF margin%
26.54
27.46
27.27
29.76
30.45
27.53
26.33
26.96
26.93
26.44
11.51
26.93
27.12
21
1.731
FCF / Net incomex
0.909
0.910
0.813
0.804
0.817
0.817
0.727
0.670
0.685
0.693
0.135
0.693
0.808
17
29.15
ROIC%
14.17
15.86
14.69
17.01
16.25
14.02
14.90
12.32
12.56
14.43
18.95
14.02
14.56
58
7.02
Return on equity%
21.76
18.85
20.63
19.05
17.04
18.90
16.99
14.03
13.99
14.57
23.03
14.57
17.95
12
10.17
Return on assets%
22.60
19.72
18.84
16.78
14.47
17.35
18.28
17.89
16.48
17.36
11.38
17.36
17.63
32
2.56
EPSNT$
2.38
2.15
2.14
2.24
2.23
2.29
2.12
1.88
1.98
2.17
2.71
(0.52%)
(1.04%)
—
25.06
EPS growth%
5.73
6.41
4.85
6.68
9.15
7.26
6.56
5.43
7.50
5.36
11.14
6.56
6.48
87
2.34
Bookvalue per shNT$
4.67
4.23
4.46
4.27
4.68
4.45
4.23
4.01
3.87
3.66
2.94
(4.83%)
(1.98%)
—
1.36
FCF per shareNT$
1.44
1.54
1.47
1.32
1.27
1.30
1.20
1.29
1.18
1.09
2.22
(3.02%)
(2.15%)
—
1.51
Dividend per shNT$
1.12
1.14
1.12
1.15
1.21
1.18
1.34
1.56
1.63
1.90
2.09
9.38%
5.95%
—
4.01
Div yield (avg)%
14.53
12.86
10.07
12.89
10.51
12.34
12.50
13.24
16.05
14.07
12.21
13.24
12.87
50
13.43
Payout ratio%
23.39
21.94
19.00
19.88
20.76
23.74
26.30
25.98
28.79
29.36
2.92
26.30
23.56
10
184.1
Shares (diluted)M
190.9
203.1
223.3
238.8
229.7
254.0
255.1
283.2
304.4
305.2
183.9
5.85%
4.75%
21
12.07
Buyback yield%
9.77
10.36
7.44
6.17
5.06
2.20
0.99
3.13
5.01
7.85
11.06
3.13
5.61
76
1.529
D/E ratiox
2.301
2.561
2.681
2.843
3.258
3.375
3.560
3.758
4.077
4.740
1.248
3.758
3.317
42
0.573
Enterprise valueNT$B
1.033
0.970
0.951
0.889
0.935
1.001
0.996
1.073
1.167
1.240
1.664
5.80%
3.09%
30
0.698
LT debtNT$B
2.507
2.566
2.247
2.162
2.327
2.435
2.499
2.763
2.503
2.665
1.816
2.75%
(0.49%)
24
Cost of revenue
7.10%
0.99×
Operating expenses
7.52%
1.03×
Property and equipment
14.52%
Spread over hurdle
(3.39%)