0.699
RevenueNT$B
6.776
7.118
7.254
7.392
7.643
7.804
7.996
8.537
8.870
9.148
0.731
3.66%
3.36%
63
3.96
Revenue growth%
23.96
26.01
28.53
29.86
27.70
25.15
25.79
25.75
27.28
28.23
6.23
25.79
26.65
55
8.40
Gross margin%
29.64
27.07
29.73
29.91
30.85
30.54
30.82
33.27
31.56
34.07
5.07
31.56
30.68
65
2.41
Operating margin%
30.97
29.57
27.53
26.01
24.26
24.06
22.40
20.14
17.47
19.95
4.26
20.14
24.16
51
7.56
Net margin%
5.24
3.96
2.96
5.36
6.84
6.91
6.02
7.11
8.24
9.38
6.12
7.11
6.43
36
8.718
P/E ratio (avg)x
21.05
19.96
19.45
17.45
18.67
17.00
17.74
15.94
16.33
15.84
34.27
16.33
17.59
35
19.52
EV/EBITx
33.03
33.49
32.53
34.24
32.85
35.92
39.02
38.16
35.26
33.51
21.81
35.92
33.88
17
24.22
FCF yield (avg)%
20.83
19.18
16.93
14.16
13.55
11.72
11.81
8.98
11.92
9.43
26.35
11.72
12.74
18
25.77
FCF margin%
2.14
1.11
0.40
0.40
0.40
0.40
0.40
0.64
1.59
0.89
5.12
0.64
0.52
91
0.815
FCF / Net incomex
0.790
0.771
0.783
0.711
0.785
0.742
0.746
0.799
0.760
0.842
0.775
0.760
0.777
65
25.76
ROIC%
21.64
23.89
22.28
24.20
21.74
22.27
19.44
22.31
21.84
24.44
24.94
22.27
22.28
79
15.99
Return on equity%
23.66
25.42
28.33
29.84
26.94
29.66
28.48
26.53
23.91
25.11
13.91
26.53
26.73
38
9.16
Return on assets%
3.29
0.71
1.13
2.05
1.11
2.22
1.70
2.05
0.54
0.40
17.58
1.70
1.42
5
0.53
EPSNT$
0.90
0.80
0.78
0.73
0.75
0.76
0.77
0.85
0.84
0.88
0.56
3.16%
(1.45%)
—
20.82
EPS growth%
16.80
18.63
17.51
16.60
19.31
18.89
20.83
19.35
20.34
20.10
28.97
20.10
19.10
14
1.82
Bookvalue per shNT$
0.45
0.46
0.43
0.38
0.32
0.31
0.27
0.26
0.25
0.21
2.04
(7.80%)
(7.39%)
—
2.40
FCF per shareNT$
1.40
1.32
1.46
1.49
1.44
1.66
1.73
1.99
2.04
2.06
3.30
7.39%
3.04%
—
1.66
Dividend per shNT$
1.18
1.22
1.20
1.38
1.38
1.55
1.84
1.90
2.28
2.58
1.09
13.25%
9.50%
—
18.99
Div yield (avg)%
20.03
19.64
21.19
22.20
21.06
19.25
16.50
18.89
19.22
18.64
20.59
18.89
19.45
37
25.08
Payout ratio%
7.58
9.21
6.65
8.79
11.18
9.33
12.02
9.70
11.64
13.27
10.34
11.64
9.52
58
0.766
Shares (diluted)B
1.095
1.110
1.326
1.430
1.536
1.615
1.736
2.098
2.188
2.188
0.789
7.33%
7.48%
55
25.30
Buyback yield%
13.81
15.22
17.68
20.11
22.89
25.16
26.32
24.23
24.86
26.31
25.02
25.16
23.56
70
1.627
D/E ratiox
0.961
0.941
0.923
0.888
0.976
1.063
1.035
1.118
1.283
1.367
1.560
1.118
1.005
91
1.830
Enterprise valueNT$B
5.536
5.741
5.963
6.289
6.742
6.248
5.953
5.334
4.707
4.105
7.336
(9.45%)
(4.08%)
29
8.565
LT debtNT$B
9.008
8.269
9.004
8.148
8.720
8.557
7.530
7.019
7.001
6.244
6.412
(6.46%)
(3.30%)
92
Cost of revenue
3.32%
1.00×
Operating expenses
3.53%
1.02×
Property and equipment
19.25%
Cash and investments
19.14%
Spread over hurdle
15.31%