0.241
RevenueNT$B
1.255
1.335
1.405
1.440
1.534
1.599
1.651
1.727
1.822
1.894
0.266
4.31%
4.47%
31
20.06
Revenue growth%
19.19
20.94
18.60
19.79
19.00
18.23
20.54
22.64
19.95
18.69
9.43
19.95
19.49
26
15.49
Gross margin%
14.98
12.13
10.37
9.46
8.51
9.04
11.33
9.40
8.50
10.28
18.93
9.40
9.87
9
16.00
Operating margin%
28.55
27.97
30.24
31.35
31.95
31.65
30.43
31.73
31.32
31.68
28.57
31.65
31.34
13
24.22
Net margin%
11.31
9.51
9.90
7.08
6.08
4.34
3.28
2.81
0.44
1.49
29.04
2.81
5.21
84
9.262
P/E ratio (avg)x
42.99
49.78
50.23
47.22
55.17
52.85
51.18
59.13
59.91
66.23
9.692
59.13
52.02
42
13.03
EV/EBITx
36.35
31.42
31.24
34.19
33.46
29.72
30.24
27.11
23.73
25.36
22.67
27.11
30.74
34
20.05
FCF yield (avg)%
24.56
25.42
28.40
28.96
28.83
26.01
28.23
30.78
30.65
27.76
4.40
28.23
28.31
45
11.83
FCF margin%
17.13
17.42
16.15
13.49
15.30
14.78
17.59
15.60
14.08
14.35
21.56
14.78
15.45
18
0.492
FCF / Net incomex
0.761
0.776
0.705
0.701
0.652
0.673
0.685
0.705
0.764
0.823
1.706
0.705
0.705
16
20.02
ROIC%
19.13
19.40
18.41
19.05
21.80
24.05
26.94
27.06
25.48
26.20
22.57
26.20
22.92
91
24.50
Return on equity%
21.10
22.47
20.34
22.33
23.04
25.83
22.99
23.70
24.66
21.94
21.45
23.70
22.73
71
11.15
Return on assets%
3.02
2.20
4.85
5.48
7.85
7.02
8.26
9.05
6.61
4.03
6.78
7.02
6.04
46
7.61
EPSNT$
8.20
9.04
8.95
8.98
10.57
10.98
12.99
12.99
14.78
15.18
7.87
7.51%
7.64%
—
3.11
EPS growth%
4.02
1.38
1.16
2.58
0.40
1.15
1.55
4.50
6.03
6.47
21.26
4.50
2.06
31
4.42
Bookvalue per shNT$
5.59
5.85
6.10
5.58
5.25
5.23
4.98
4.46
4.62
4.94
6.87
(1.19%)
(1.33%)
—
3.15
FCF per shareNT$
2.35
2.06
2.27
2.27
2.32
2.48
2.45
2.21
2.31
2.45
2.44
1.06%
1.04%
—
3.84
Dividend per shNT$
1.88
1.71
1.53
1.51
1.55
1.48
1.46
1.55
1.57
1.56
1.98
0.11%
(2.36%)
—
28.63
Div yield (avg)%
8.13
10.71
12.38
13.59
14.23
13.72
16.00
14.88
14.82
12.09
23.45
14.82
13.66
76
3.03
Payout ratio%
11.81
10.59
11.32
13.52
12.08
11.80
12.54
10.27
11.55
12.36
9.51
11.80
11.80
29
107.8
Shares (diluted)M
156.9
156.6
176.3
193.7
206.1
231.7
239.0
228.7
225.8
219.9
104.0
1.30%
4.49%
55
16.26
Buyback yield%
16.43
17.34
18.69
20.97
19.67
21.51
22.58
22.49
24.54
25.44
4.05
22.58
21.24
54
0.370
D/E ratiox
1.172
1.286
1.451
1.493
1.568
1.804
1.738
1.785
1.997
1.941
1.642
1.804
1.653
75
0.378
Enterprise valueNT$B
1.736
1.927
2.149
2.361
2.528
2.465
2.820
2.880
3.128
3.040
1.424
3.76%
5.87%
87
0.288
LT debtNT$B
1.106
1.203
1.114
1.030
1.028
0.939
1.005
1.071
1.071
0.952
0.426
(1.53%)
(2.62%)
91
Cost of revenue
4.25%
0.98×
Operating expenses
4.27%
0.98×
Property and equipment
15.45%
Spread over hurdle
30.03%