1.284
RevenueNT$B
1.081
1.140
1.213
1.311
1.413
1.520
1.642
1.732
1.831
1.990
1.374
7.10%
6.97%
42
9.79
Revenue growth%
3.71
6.42
7.36
6.14
3.33
5.49
6.01
3.43
4.78
2.76
25.40
4.78
5.13
21
29.95
Gross margin%
19.18
20.19
20.63
20.76
21.65
23.37
21.11
21.65
21.70
18.91
23.26
21.65
20.93
49
15.14
Operating margin%
10.50
10.49
8.16
6.77
4.74
5.00
3.74
4.84
4.47
3.23
6.44
4.47
4.92
57
2.22
Net margin%
13.77
14.27
16.79
18.93
20.13
18.99
18.42
16.62
18.14
18.27
11.39
18.27
18.21
27
13.21
P/E ratio (avg)x
8.708
9.044
8.625
9.705
9.049
10.43
11.47
11.37
10.50
10.91
33.33
10.91
10.07
31
37.75
EV/EBITx
20.01
19.35
18.07
18.92
16.67
17.48
16.54
16.58
15.99
17.61
12.55
16.58
17.54
62
27.83
FCF yield (avg)%
22.18
22.13
20.17
21.23
19.91
20.07
19.85
21.89
23.00
25.12
2.46
21.89
21.56
51
28.58
FCF margin%
18.22
15.86
15.75
13.56
15.41
16.22
15.86
15.92
18.26
19.07
8.26
16.22
15.89
47
0.767
FCF / Net incomex
0.494
0.479
0.445
0.414
0.448
0.441
0.462
0.455
0.414
0.368
0.940
0.441
0.446
27
8.35
ROIC%
30.08
29.18
27.81
28.35
30.99
31.86
29.45
31.24
28.48
27.26
5.93
29.45
29.31
59
4.54
Return on equity%
21.26
19.08
17.51
14.77
16.87
14.88
16.57
19.45
21.93
23.35
5.34
19.45
18.30
22
15.80
Return on assets%
6.04
7.27
8.42
7.38
5.26
6.00
8.11
6.29
8.76
7.49
23.78
7.49
7.33
87
1.25
EPSNT$
3.45
3.43
3.42
3.46
3.78
3.56
3.99
4.20
4.48
5.00
1.28
5.75%
4.78%
—
17.15
EPS growth%
17.65
15.97
16.28
13.83
12.85
11.96
11.22
9.65
7.52
8.61
23.53
9.65
12.41
15
0.55
Bookvalue per shNT$
0.47
0.43
0.43
0.42
0.45
0.44
0.45
0.43
0.43
0.41
1.53
(2.10%)
(2.61%)
—
2.53
FCF per shareNT$
0.96
0.87
0.76
0.66
0.60
0.52
0.47
0.40
0.41
0.41
1.22
(7.03%)
(8.64%)
—
1.81
Dividend per shNT$
1.85
1.84
2.03
2.11
2.24
2.48
2.81
2.69
2.94
3.40
2.42
8.77%
7.63%
—
11.69
Div yield (avg)%
25.25
27.23
24.26
23.77
22.12
19.71
21.35
22.37
22.38
19.83
14.44
21.35
22.38
81
29.20
Payout ratio%
20.68
18.92
17.52
17.07
19.39
21.51
19.43
18.20
16.40
18.95
23.91
18.95
18.94
94
418.3
Shares (diluted)M
401.0
381.3
350.5
364.5
319.7
328.6
356.4
327.9
307.7
264.2
409.0
(3.74%)
(3.88%)
12
9.41
Buyback yield%
23.55
24.96
27.89
26.12
26.66
28.96
31.91
33.34
30.44
29.06
9.66
30.44
28.42
23
0.212
D/E ratiox
1.517
1.574
1.615
1.584
1.526
1.363
1.273
1.124
1.217
1.281
1.638
1.273
1.440
76
157.0
Enterprise valueNT$M
89.48
85.35
74.92
75.05
75.51
69.60
66.62
68.68
72.86
75.05
392.3
(0.12%)
(2.05%)
70
1.574
LT debtNT$B
0.501
0.491
0.475
0.518
0.459
0.494
0.425
0.420
0.376
0.350
1.469
(5.27%)
(4.41%)
88
Cost of revenue
6.99%
1.00×
Operating expenses
7.17%
1.02×
Property and equipment
21.02%
Goodwill & intangibles
17.05%
Spread over hurdle
14.39%