0.830
RevenueNT$B
1.424
1.436
1.514
1.560
1.639
1.726
1.818
1.888
1.989
2.055
0.889
4.62%
4.20%
17
27.90
Revenue growth%
14.76
15.53
17.11
17.98
20.96
19.79
20.89
18.82
16.74
14.20
15.55
18.82
17.55
34
16.20
Gross margin%
0.72
0.40
0.40
0.40
0.53
0.40
3.23
6.16
3.43
1.38
29.50
3.23
0.62
70
26.11
Operating margin%
32.39
33.42
33.78
34.71
35.04
37.02
36.90
39.83
41.87
40.16
18.36
39.83
35.97
19
5.82
Net margin%
11.94
13.58
13.12
13.60
13.70
13.08
11.95
11.41
8.44
7.81
14.29
11.41
12.51
70
29.63
P/E ratio (avg)x
26.05
24.65
26.72
22.63
23.57
23.22
23.53
25.52
26.07
22.59
36.24
23.53
24.11
46
24.34
EV/EBITx
7.187
7.059
6.259
6.058
5.979
6.091
6.408
5.823
5.688
5.160
6.074
5.823
6.075
68
27.39
FCF yield (avg)%
15.75
15.95
18.33
18.21
19.89
17.67
15.15
13.59
14.10
15.82
13.20
15.15
15.89
45
21.84
FCF margin%
35.23
33.26
34.36
34.25
31.41
31.20
29.89
27.78
27.50
29.35
18.63
29.35
31.31
13
0.789
FCF / Net incomex
1.541
1.761
1.987
1.812
1.653
1.549
1.669
1.667
1.539
1.707
1.340
1.667
1.668
63
2.99
ROIC%
6.60
5.13
4.10
2.65
0.40
1.55
0.90
0.44
0.40
1.23
5.13
0.90
1.39
6
10.83
Return on equity%
18.61
18.21
20.75
18.99
17.38
17.22
17.04
19.01
18.79
21.38
4.94
18.79
18.70
58
9.06
Return on assets%
5.96
8.31
10.50
8.95
9.51
7.41
6.78
4.64
7.38
9.74
18.13
7.38
7.86
35
1.53
EPSNT$
1.52
1.45
1.47
1.68
1.82
2.11
2.32
2.72
2.92
2.79
1.61
8.98%
6.64%
—
28.07
EPS growth%
9.18
7.04
5.94
4.16
6.31
7.46
9.09
10.61
10.16
9.34
29.63
9.34
8.27
72
3.62
Bookvalue per shNT$
2.91
3.33
3.54
4.28
4.20
4.21
5.00
5.95
6.96
8.29
3.49
14.54%
10.85%
—
1.99
FCF per shareNT$
4.43
4.26
4.35
5.04
5.85
6.69
7.13
7.60
8.42
8.48
4.22
7.71%
7.00%
—
3.14
Dividend per shNT$
4.49
4.42
4.64
4.29
3.98
3.97
3.59
4.03
3.88
3.70
3.30
(1.47%)
(0.83%)
—
26.95
Div yield (avg)%
6.43
5.93
5.62
6.26
4.43
6.45
4.55
3.22
0.86
1.95
16.29
3.22
5.08
58
15.37
Payout ratio%
22.86
22.35
19.61
21.27
21.14
19.17
16.51
16.60
19.38
20.39
16.92
19.17
20.00
20
166.6
Shares (diluted)M
329.5
377.2
454.5
501.7
493.2
579.6
610.7
607.4
687.9
749.4
162.3
8.73%
10.42%
30
16.51
Buyback yield%
7.84
5.69
4.16
2.77
0.40
0.40
0.40
0.40
0.40
0.40
5.40
0.40
0.40
84
1.624
D/E ratiox
0.398
0.401
0.389
0.378
0.336
0.323
0.294
0.287
0.255
0.233
0.452
0.287
0.330
16
1.639
Enterprise valueNT$B
1.430
1.519
1.587
1.528
1.595
1.450
1.553
1.485
1.454
1.451
0.531
(1.87%)
0.99%
20
1.823
LT debtNT$B
1.736
1.750
1.815
1.685
1.733
1.630
1.491
1.441
1.450
1.609
1.201
(1.47%)
(0.89%)
9
Cost of revenue
4.23%
1.00×
Operating expenses
4.25%
1.01×
Property and equipment
15.69%
Cash and investments
14.34%
Spread over hurdle
89.20%