1.172
RevenueNT$B
2.592
2.668
2.842
2.987
3.085
3.208
3.406
3.656
3.900
4.073
1.196
5.71%
5.01%
16
21.14
Revenue growth%
1.80
0.40
0.40
0.84
3.45
6.08
4.78
1.88
1.61
1.06
19.89
1.88
1.71
69
28.15
Gross margin%
14.80
15.40
13.84
16.83
14.91
16.54
18.02
16.58
16.50
14.74
6.56
16.54
15.95
92
15.36
Operating margin%
12.03
9.59
11.43
10.92
11.21
13.83
10.86
10.86
13.29
10.53
26.11
10.86
11.07
94
15.86
Net margin%
20.80
20.80
18.60
16.56
16.76
19.11
19.57
17.00
15.55
16.84
21.96
17.00
17.80
83
28.03
P/E ratio (avg)x
34.70
36.71
39.64
35.01
33.75
32.92
35.59
35.27
36.56
33.71
15.03
35.27
35.14
48
25.14
EV/EBITx
32.99
38.31
39.25
40.53
38.89
45.78
49.37
56.68
67.26
65.75
8.674
56.68
43.15
80
23.02
FCF yield (avg)%
27.83
28.94
27.35
24.86
27.10
27.35
25.60
25.90
24.94
24.23
16.50
25.60
26.50
75
22.08
FCF margin%
15.99
16.80
17.97
18.89
19.94
17.63
15.23
17.80
18.25
17.54
4.79
17.63
17.71
81
1.301
FCF / Net incomex
1.321
1.335
1.319
1.204
1.171
1.293
1.373
1.267
1.249
1.401
1.712
1.293
1.306
34
26.94
ROIC%
11.48
10.83
7.98
10.76
8.19
10.90
11.12
13.56
14.42
11.61
11.51
11.61
11.01
60
3.62
Return on equity%
18.45
16.25
16.67
16.35
18.08
16.70
18.42
15.48
13.76
16.19
26.19
16.19
16.51
63
20.65
Return on assets%
8.45
7.91
7.08
6.63
6.59
4.62
4.96
3.54
1.83
1.95
8.09
3.54
5.78
19
39.40
EPSNT$
72.05
70.73
70.81
76.72
80.55
81.62
85.56
90.47
91.64
88.29
43.57
1.85%
2.86%
—
5.77
EPS growth%
19.22
21.97
22.52
21.04
19.58
17.12
14.50
15.43
15.11
17.83
2.87
15.43
18.53
42
39.10
Bookvalue per shNT$
33.28
29.64
32.11
33.01
30.48
33.23
32.61
33.34
34.64
35.27
46.01
2.96%
1.69%
—
47.78
FCF per shareNT$
32.78
30.06
29.24
29.29
26.77
27.30
29.99
30.40
26.72
26.52
47.47
(0.18%)
(3.28%)
—
41.12
Dividend per shNT$
15.17
14.60
14.05
14.57
14.34
13.69
12.41
11.61
11.83
11.40
43.15
(4.48%)
(3.23%)
—
20.89
Div yield (avg)%
20.89
23.39
21.01
23.47
22.34
19.48
19.80
18.23
17.90
20.19
29.39
19.48
20.54
12
11.69
Payout ratio%
7.35
7.46
8.95
7.59
6.90
9.43
7.48
9.70
11.20
13.34
24.35
9.70
8.27
28
42.59
Shares (diluted)M
52.87
55.84
54.66
60.86
70.73
71.01
77.05
75.98
82.35
88.67
44.07
4.63%
6.85%
20
6.36
Buyback yield%
0.74
1.33
3.85
4.72
3.04
0.75
3.21
0.70
0.40
1.67
14.60
0.75
1.50
31
1.164
D/E ratiox
1.141
1.138
1.147
1.107
1.057
1.117
1.159
1.244
1.403
1.390
0.288
1.244
1.144
13
1.461
Enterprise valueNT$B
0.451
0.494
0.496
0.524
0.565
0.613
0.716
0.703
0.720
0.728
2.854
5.21%
5.35%
84
2.369
LT debtNT$B
1.728
1.607
1.494
1.496
1.377
1.286
1.294
1.277
1.236
1.158
1.339
(3.41%)
(3.00%)
80
Cost of revenue
5.14%
1.01×
Operating expenses
5.29%
1.03×
Property and equipment
15.26%
Spread over hurdle
18.00%