0.649
RevenueNT$B
0.963
1.023
1.120
1.194
1.316
1.420
1.574
1.673
1.842
2.036
0.693
9.11%
8.59%
30
14.48
Revenue growth%
8.58
6.68
4.32
5.75
8.14
6.78
3.90
5.74
3.89
6.07
5.04
5.74
5.91
65
20.18
Gross margin%
22.31
20.04
17.60
18.27
15.99
14.73
12.45
12.94
13.97
12.31
20.71
12.94
15.36
41
15.39
Operating margin%
0.62
0.40
2.70
2.02
1.20
3.08
5.61
5.45
3.87
2.94
20.12
3.87
2.82
14
28.22
Net margin%
31.25
33.78
35.37
33.63
34.93
34.85
37.63
35.96
33.80
35.64
6.12
35.64
34.89
10
28.23
P/E ratio (avg)x
8.633
9.504
9.189
8.816
9.601
10.03
10.71
9.531
9.941
10.14
8.789
10.03
9.566
10
29.45
EV/EBITx
43.14
44.97
45.23
43.86
47.19
55.62
55.49
62.68
63.59
70.67
29.38
62.68
51.34
65
10.58
FCF yield (avg)%
15.03
17.66
17.22
15.13
16.94
18.87
21.48
19.21
20.74
18.92
23.16
19.21
18.26
21
25.28
FCF margin%
16.86
18.47
16.18
13.32
11.02
11.27
12.65
13.54
15.69
16.61
17.50
13.54
14.61
56
0.754
FCF / Net incomex
1.246
1.269
1.207
1.349
1.246
1.296
1.354
1.204
1.274
1.314
0.197
1.296
1.272
18
17.73
ROIC%
23.37
20.56
23.27
24.95
26.22
25.76
27.56
25.63
23.71
23.34
29.72
25.63
24.33
91
10.32
Return on equity%
16.93
19.01
20.92
20.27
23.20
22.68
23.18
25.24
27.29
24.81
25.10
24.81
22.93
73
9.42
Return on assets%
18.32
17.22
14.44
13.94
11.75
10.45
7.59
4.61
3.67
5.84
12.39
5.84
11.10
67
5.52
EPSNT$
2.35
2.20
2.06
2.27
2.51
2.74
2.83
2.98
2.92
2.82
5.90
2.36%
2.64%
—
8.26
EPS growth%
14.21
16.69
16.32
14.01
12.20
15.05
16.25
14.46
15.42
15.48
16.04
15.42
15.23
81
3.53
Bookvalue per shNT$
3.38
3.70
4.19
4.06
4.66
4.34
4.28
4.88
4.72
5.20
2.28
2.22%
4.66%
—
1.86
FCF per shareNT$
6.46
6.46
7.27
7.55
7.71
8.48
8.99
9.62
10.64
9.98
5.18
5.31%
4.21%
—
4.06
Dividend per shNT$
4.98
4.61
3.94
3.91
3.83
3.31
2.99
2.59
2.72
2.37
3.06
(9.15%)
(7.21%)
—
27.40
Div yield (avg)%
6.52
4.62
2.18
1.80
1.14
1.33
1.23
0.75
1.43
3.44
10.05
1.33
1.62
87
20.79
Payout ratio%
9.98
8.80
10.80
13.51
11.68
10.61
12.19
10.32
9.04
8.09
17.94
10.32
10.46
78
283.3
Shares (diluted)M
278.5
284.1
309.2
310.5
327.9
320.5
347.8
341.1
358.8
374.2
286.8
2.68%
2.90%
26
28.66
Buyback yield%
27.65
27.83
29.73
28.64
26.34
25.77
23.03
21.92
22.88
20.10
20.35
22.88
26.05
12
1.192
D/E ratiox
0.896
0.918
1.016
1.189
1.172
1.230
1.447
1.661
1.801
2.110
0.903
1.661
1.210
55
0.444
Enterprise valueNT$B
1.974
1.705
1.852
1.578
1.455
1.401
1.509
1.297
1.360
1.295
2.593
(2.29%)
(3.44%)
92
0.340
LT debtNT$B
1.244
1.316
1.442
1.520
1.501
1.584
1.419
1.381
1.320
1.448
0.206
(0.72%)
1.13%
84
Cost of revenue
8.86%
1.03×
Operating expenses
7.63%
0.92×
Cash and investments
17.50%
Property and equipment
15.95%
Spread over hurdle
45.20%