0.802
RevenueNT$B
2.051
2.222
2.390
2.565
2.791
3.017
3.277
3.529
3.698
3.875
0.826
6.78%
7.16%
15
26.91
Revenue growth%
4.83
6.52
9.06
11.45
10.41
13.26
16.23
15.28
16.60
19.19
24.48
16.23
12.35
21
22.29
Gross margin%
26.05
26.21
27.78
30.74
31.86
30.93
29.81
31.34
33.51
35.56
18.76
31.34
30.83
37
7.98
Operating margin%
4.80
2.90
5.26
7.58
9.13
11.54
8.87
6.14
5.81
8.64
24.26
8.64
6.86
38
26.94
Net margin%
20.55
17.64
17.27
16.93
16.92
18.77
20.51
22.05
24.16
21.37
25.35
21.37
19.64
69
37.74
P/E ratio (avg)x
26.31
28.09
28.72
29.94
33.03
28.91
30.68
31.21
34.64
32.32
10.23
31.21
30.31
75
23.03
EV/EBITx
15.04
16.31
18.62
17.90
18.40
18.45
19.18
20.90
23.16
22.33
21.11
20.90
18.53
44
7.45
FCF yield (avg)%
17.19
14.89
12.09
13.81
14.47
17.18
15.54
16.49
18.08
15.47
25.47
16.49
15.50
65
19.85
FCF margin%
12.40
15.14
15.29
15.84
17.19
20.13
21.36
20.03
19.96
20.00
4.01
20.03
18.58
6
1.251
FCF / Net incomex
2.329
2.649
2.831
3.046
3.068
3.459
3.779
4.212
4.506
5.079
1.633
4.212
3.263
89
22.74
ROIC%
18.35
16.74
18.86
20.73
21.81
19.90
19.10
19.23
18.36
15.94
4.41
19.10
18.98
29
16.53
Return on equity%
34.04
36.49
35.38
36.30
36.38
39.17
42.16
44.97
45.74
44.02
6.90
44.02
37.83
16
15.91
Return on assets%
27.07
26.27
23.92
24.08
25.33
27.88
25.99
28.54
27.78
26.05
16.82
27.78
26.16
59
27.70
EPSNT$
21.14
20.57
21.14
21.04
20.26
19.90
21.79
19.88
21.76
22.97
29.10
2.55%
1.70%
—
4.58
EPS growth%
10.38
13.06
13.86
13.57
12.17
9.88
9.58
11.88
12.51
14.58
3.30
11.88
12.34
27
5.87
Bookvalue per shNT$
29.76
28.99
28.99
29.51
28.69
32.46
32.08
30.60
30.06
29.68
17.07
0.68%
(0.67%)
—
33.68
FCF per shareNT$
8.96
10.41
11.41
13.24
14.96
16.06
15.54
16.38
18.43
21.74
33.67
7.76%
10.69%
—
19.57
Dividend per shNT$
14.76
15.14
17.87
19.86
21.40
22.31
24.74
24.77
29.15
34.05
24.34
9.73%
9.16%
—
29.01
Div yield (avg)%
8.43
11.02
10.04
8.36
5.69
5.33
8.16
9.08
7.83
9.44
25.12
8.16
8.39
28
24.91
Payout ratio%
33.92
31.61
28.72
31.01
30.11
30.24
33.04
34.07
33.47
31.08
10.88
33.04
31.35
55
21.24
Shares (diluted)M
22.00
22.99
24.03
24.81
21.19
18.53
17.41
15.22
14.33
15.21
21.93
(6.41%)
(3.11%)
29
19.07
Buyback yield%
14.59
16.98
16.73
16.65
17.08
16.82
19.11
21.75
21.06
19.60
7.81
19.60
17.03
46
0.498
D/E ratiox
0.508
0.475
0.471
0.455
0.489
0.543
0.580
0.547
0.495
0.462
0.209
0.543
0.492
17
0.200
Enterprise valueNT$B
0.372
0.379
0.338
0.291
0.276
0.301
0.294
0.283
0.288
0.278
2.640
0.15%
(4.24%)
10
1.411
LT debtNT$B
2.435
2.533
2.403
2.450
2.199
2.198
1.975
1.872
1.681
1.450
1.873
(7.99%)
(5.46%)
12
Cost of revenue
6.98%
0.98×
Operating expenses
7.36%
1.02×
Property and equipment
14.83%
Spread over hurdle
(1.12%)