1.277
RevenueNT$B
0.952
0.982
1.013
1.024
1.059
1.106
1.118
1.159
1.185
1.219
1.370
2.86%
2.95%
18
15.12
Revenue growth%
32.80
33.06
31.83
32.68
30.98
29.23
27.46
27.88
28.48
27.62
14.76
27.88
30.10
81
11.23
Gross margin%
16.90
15.71
14.96
14.21
13.36
14.39
13.19
14.21
11.87
12.45
24.50
13.19
14.21
47
9.12
Operating margin%
23.51
24.49
22.57
23.28
21.91
20.46
21.97
22.85
23.60
22.32
8.19
22.32
22.71
69
19.69
Net margin%
15.74
15.91
14.70
14.49
12.58
11.21
9.71
7.18
7.53
9.80
16.17
9.71
11.89
59
23.33
P/E ratio (avg)x
17.85
17.39
17.01
17.13
14.65
13.61
14.67
12.69
13.35
12.12
30.11
13.35
14.66
25
6.668
EV/EBITx
53.62
52.93
51.35
57.32
63.29
65.17
67.70
81.34
93.93
110.1
9.166
81.34
64.23
89
19.34
FCF yield (avg)%
10.10
10.02
12.77
13.69
13.97
16.95
16.83
17.72
19.71
19.42
8.13
17.72
15.40
52
8.87
FCF margin%
29.40
31.73
33.95
34.07
34.58
35.11
35.89
36.25
36.19
35.44
12.37
35.89
34.85
53
0.677
FCF / Net incomex
1.277
1.430
1.331
1.477
1.509
1.485
1.376
1.532
1.758
1.887
0.580
1.532
1.481
68
29.94
ROIC%
21.29
21.88
22.14
20.16
19.38
19.66
17.95
18.04
17.03
15.37
23.68
17.95
19.52
75
10.75
Return on equity%
3.96
4.06
2.80
5.31
8.27
5.63
8.63
5.94
7.34
6.62
22.03
6.62
5.78
81
4.96
Return on assets%
15.98
13.72
16.34
16.90
18.87
21.74
22.28
24.13
21.72
19.69
23.39
21.74
19.28
54
0.76
EPSNT$
0.26
0.24
0.26
0.27
0.28
0.27
0.29
0.32
0.30
0.29
0.81
1.22%
0.43%
—
13.53
EPS growth%
23.00
21.52
23.87
22.65
24.57
23.75
20.76
19.42
18.62
15.79
14.71
19.42
22.09
39
0.44
Bookvalue per shNT$
1.41
1.42
1.61
1.62
1.70
1.76
2.02
2.14
2.53
2.54
0.24
8.26%
6.31%
—
0.41
FCF per shareNT$
0.62
0.55
0.60
0.61
0.56
0.61
0.60
0.54
0.56
0.52
0.39
(1.51%)
(2.79%)
—
0.62
Dividend per shNT$
1.48
1.72
1.89
2.11
2.41
2.88
2.89
3.14
3.20
3.27
0.72
6.32%
9.74%
—
28.31
Div yield (avg)%
16.50
16.33
13.47
11.26
13.49
12.60
11.57
8.81
9.87
8.29
6.96
9.87
12.08
91
10.26
Payout ratio%
13.19
10.75
10.23
9.09
6.79
4.33
3.42
3.46
1.47
2.72
9.92
3.42
5.56
69
969.8
Shares (diluted)M
855.4
912.2
811.4
742.3
662.7
649.3
653.2
623.0
549.1
476.4
967.3
(6.39%)
(5.01%)
77
6.28
Buyback yield%
9.81
8.03
9.90
9.97
11.33
9.42
9.47
11.87
13.84
13.40
8.73
11.87
9.93
18
0.610
D/E ratiox
0.852
0.912
0.811
0.770
0.750
0.653
0.598
0.642
0.550
0.481
1.448
0.598
0.701
33
1.500
Enterprise valueNT$B
1.650
1.588
1.820
2.038
2.280
2.546
2.505
2.781
3.043
3.151
1.006
6.68%
7.27%
90
834.2
LT debtNT$M
557.8
542.5
603.3
543.6
501.8
568.7
585.6
538.9
608.1
661.7
941.3
5.69%
2.44%
37
Cost of revenue
2.95%
1.00×
Operating expenses
3.17%
1.02×
Property and equipment
18.83%
Spread over hurdle
(2.09%)