1.868
RevenueNT$B
5.009
5.027
5.166
5.249
5.257
5.355
5.352
5.372
5.486
5.368
1.989
0.42%
0.88%
74
21.00
Revenue growth%
14.26
17.07
15.72
14.03
14.41
15.76
18.23
16.28
18.01
18.36
28.45
18.01
16.02
20
14.08
Gross margin%
27.79
27.46
30.11
29.62
26.73
27.50
30.06
32.68
33.81
34.60
10.11
32.68
29.84
77
16.74
Operating margin%
23.87
21.66
22.26
22.57
23.17
21.07
21.15
24.02
26.88
25.56
8.83
24.02
22.87
87
10.59
Net margin%
11.08
10.01
8.99
6.07
6.15
6.71
8.93
11.15
12.84
12.27
25.69
11.15
9.50
24
34.66
P/E ratio (avg)x
49.47
57.56
56.46
60.32
58.61
62.66
68.87
79.75
92.25
103.0
24.96
79.75
61.49
52
19.03
EV/EBITx
15.10
14.07
13.99
13.56
13.88
13.65
15.05
15.24
16.82
15.66
12.90
15.24
14.56
40
11.08
FCF yield (avg)%
18.36
19.95
20.45
21.08
20.51
20.85
18.72
18.77
17.67
16.37
24.73
18.72
19.36
90
19.35
FCF margin%
21.76
19.73
22.17
19.88
18.36
19.07
18.96
21.29
18.43
19.52
23.41
19.07
19.62
19
0.222
FCF / Net incomex
0.304
0.296
0.314
0.343
0.319
0.297
0.341
0.328
0.370
0.406
0.797
0.341
0.324
30
26.44
ROIC%
5.89
7.74
10.16
9.04
9.47
10.02
11.39
14.01
16.23
18.07
28.96
14.01
10.09
23
13.86
Return on equity%
23.63
26.09
27.98
29.72
31.98
29.50
28.99
26.28
27.84
30.53
27.90
28.99
28.48
10
2.64
Return on assets%
18.19
18.47
16.98
18.02
17.63
15.36
16.45
14.87
13.62
12.96
10.76
14.87
16.71
29
2.46
EPSNT$
4.48
4.23
4.26
4.32
4.52
4.86
4.77
5.00
4.89
5.37
2.57
3.51%
1.50%
—
18.56
EPS growth%
30.23
28.58
26.69
23.99
26.76
29.11
30.95
32.16
34.97
35.17
15.82
32.16
29.67
39
3.80
Bookvalue per shNT$
2.13
2.11
2.45
2.60
3.11
3.72
4.29
4.16
4.46
4.31
3.15
6.74%
7.36%
—
2.33
FCF per shareNT$
2.23
2.35
2.23
2.34
2.17
2.34
2.21
2.50
2.44
2.37
5.02
1.75%
0.30%
—
4.16
Dividend per shNT$
1.61
1.75
1.91
1.89
1.98
2.11
2.42
2.64
3.03
3.32
1.28
10.87%
8.80%
—
29.85
Div yield (avg)%
24.90
24.36
26.66
25.81
28.01
25.01
23.27
23.57
25.88
26.74
29.15
25.01
25.41
66
28.62
Payout ratio%
8.45
5.89
5.09
6.51
4.90
5.00
7.63
5.79
7.72
8.95
6.03
7.63
6.20
16
0.875
Shares (diluted)B
1.023
1.130
1.138
1.244
1.226
1.402
1.363
1.357
1.408
1.605
0.872
5.53%
4.73%
62
20.60
Buyback yield%
27.82
25.80
23.97
21.85
23.95
25.37
23.89
24.10
24.74
23.53
14.26
24.10
24.03
45
1.249
D/E ratiox
0.679
0.709
0.779
0.794
0.790
0.814
0.755
0.709
0.660
0.605
1.419
0.709
0.732
75
0.668
Enterprise valueNT$B
5.812
5.716
5.859
5.572
6.518
7.451
7.984
9.298
8.847
9.434
4.406
7.68%
6.38%
24
1.477
LT debtNT$B
5.369
6.221
6.356
6.843
8.025
8.471
8.454
8.814
10.13
10.68
3.363
5.88%
7.99%
68
Cost of revenue
0.89%
1.00×
Operating expenses
0.59%
0.97×
Property and equipment
16.00%
Spread over hurdle
19.93%