0.321
RevenueNT$B
3.102
3.147
3.168
3.191
3.238
3.202
3.279
3.276
3.275
3.259
0.339
0.13%
0.59%
45
12.36
Revenue growth%
23.95
21.82
23.06
25.38
27.74
25.99
28.97
27.42
29.51
26.53
13.30
27.42
26.26
18
16.36
Gross margin%
18.47
19.25
18.92
17.75
17.58
17.08
15.83
14.13
12.40
14.03
9.17
14.13
17.33
65
28.57
Operating margin%
20.73
17.99
15.68
17.38
15.20
12.24
15.20
13.41
15.03
17.24
25.30
15.03
15.44
86
29.61
Net margin%
18.73
17.65
16.07
17.90
15.75
17.06
19.97
18.38
17.04
17.63
25.78
17.63
17.64
53
31.75
P/E ratio (avg)x
10.17
9.405
9.061
9.331
9.379
8.965
8.394
8.159
8.753
9.362
33.44
8.753
9.196
7
22.05
EV/EBITx
14.35
15.35
15.77
14.46
14.91
12.92
13.78
14.04
14.16
13.91
8.713
13.91
14.26
52
29.19
FCF yield (avg)%
0.40
0.40
1.99
2.73
1.57
1.47
0.40
0.79
0.40
0.40
3.38
0.40
0.59
53
8.17
FCF margin%
14.35
15.99
13.15
12.26
11.19
10.61
12.79
13.66
15.75
15.49
5.53
13.66
13.41
71
0.561
FCF / Net incomex
2.277
2.392
2.330
2.349
2.503
2.896
3.005
3.488
4.031
4.263
1.112
3.488
2.700
22
27.87
ROIC%
22.11
24.34
25.61
28.32
30.14
30.59
27.94
29.68
28.51
28.19
17.90
28.51
28.25
37
12.34
Return on equity%
19.89
17.20
16.06
15.65
16.37
16.62
13.78
14.96
15.60
16.33
11.76
15.60
16.19
45
28.97
Return on assets%
2.13
1.30
1.87
0.40
1.60
3.87
2.59
5.20
7.71
8.23
16.62
5.20
2.36
23
1.21
EPSNT$
0.83
0.93
0.91
1.07
1.05
1.02
1.20
1.19
1.20
1.20
1.30
2.68%
5.55%
—
3.98
EPS growth%
21.72
21.38
22.77
22.82
21.04
19.84
18.14
15.29
15.00
16.40
19.71
16.40
20.44
65
0.51
Bookvalue per shNT$
3.93
4.20
4.17
3.98
4.61
4.37
4.79
4.75
5.32
5.86
1.82
4.90%
5.36%
—
3.20
FCF per shareNT$
3.30
3.65
3.66
3.82
4.40
4.95
4.83
4.69
4.48
4.65
1.51
1.10%
4.17%
—
3.43
Dividend per shNT$
1.00
1.17
1.22
1.29
1.27
1.39
1.59
1.74
1.70
1.98
0.96
9.26%
9.06%
—
21.58
Div yield (avg)%
23.51
22.31
22.76
24.07
26.00
26.06
26.96
25.55
25.25
26.54
12.81
26.06
25.40
53
2.88
Payout ratio%
29.81
27.61
28.95
26.66
28.05
25.75
26.62
24.29
24.81
26.77
3.33
25.75
26.71
69
0.398
Shares (diluted)B
0.485
0.567
0.595
0.614
0.684
0.797
0.902
1.028
1.036
1.142
0.404
10.79%
9.58%
24
26.72
Buyback yield%
22.67
20.44
21.99
24.72
21.78
20.25
17.66
15.87
13.71
11.61
14.52
15.87
20.35
72
1.694
D/E ratiox
1.695
1.767
2.037
2.152
2.220
2.420
2.642
2.636
3.003
2.988
0.800
2.642
2.320
77
0.248
Enterprise valueNT$B
3.287
3.388
3.358
3.579
3.847
4.128
4.040
3.772
3.563
3.313
2.114
(2.95%)
0.82%
84
3.341
LT debtNT$B
3.943
4.560
4.945
5.016
5.119
6.069
6.863
6.786
6.641
7.805
1.006
8.80%
8.35%
66
Cost of revenue
0.33%
0.97×
Operating expenses
0.44%
0.98×
Property and equipment
14.49%
Spread over hurdle
30.13%