5.580
RevenueNT$B
4.660
4.944
5.034
5.146
5.402
5.533
5.676
5.964
6.261
6.516
5.768
3.82%
3.70%
46
21.34
Revenue growth%
24.14
22.03
20.93
21.99
22.06
22.73
21.95
21.00
19.52
16.82
24.70
21.00
21.97
79
27.25
Gross margin%
8.55
7.16
8.35
7.00
7.72
7.26
8.06
9.75
10.66
11.05
10.79
9.75
8.21
70
19.74
Operating margin%
2.68
3.76
4.71
4.29
2.97
5.29
6.86
7.71
4.99
5.77
14.59
5.77
4.85
87
14.44
Net margin%
27.37
27.10
24.62
23.18
21.47
23.19
20.83
22.17
21.56
21.90
22.10
21.90
22.68
38
17.32
P/E ratio (avg)x
19.81
22.77
22.27
22.48
21.50
20.90
19.77
23.40
22.34
21.15
10.03
21.15
21.88
12
18.41
EV/EBITx
30.09
31.30
31.88
36.22
33.52
38.09
41.84
44.28
47.23
47.33
18.44
44.28
37.16
31
2.80
FCF yield (avg)%
32.30
33.79
32.87
34.34
33.73
36.58
34.38
35.90
36.73
39.44
14.09
36.58
34.36
16
4.29
FCF margin%
19.89
22.77
21.74
22.05
23.61
24.96
22.93
20.40
20.98
20.60
29.49
20.98
21.90
7
1.406
FCF / Net incomex
1.557
1.494
1.539
1.392
1.319
1.189
1.136
1.048
1.072
0.982
0.638
1.072
1.254
70
29.19
ROIC%
14.91
13.87
15.27
12.30
9.40
12.24
13.31
14.18
15.06
15.89
3.26
14.18
14.03
79
26.53
Return on equity%
24.93
25.41
24.95
24.44
21.76
20.41
19.33
17.21
16.89
14.96
25.35
17.21
21.09
11
2.90
Return on assets%
1.00
0.40
0.40
0.40
0.77
1.29
3.48
2.07
0.40
0.40
20.08
1.29
0.59
6
5.10
EPSNT$
2.92
2.76
2.92
3.30
3.52
4.07
4.24
4.87
5.19
4.91
5.27
6.86%
7.11%
—
11.91
EPS growth%
22.76
23.39
22.70
24.84
24.84
25.41
23.72
24.82
25.35
25.18
3.97
25.18
24.83
80
4.77
Bookvalue per shNT$
7.57
7.49
7.36
7.33
7.82
9.23
10.25
11.06
11.99
13.88
1.84
12.15%
6.71%
—
3.70
FCF per shareNT$
1.05
1.17
1.15
1.22
1.39
1.48
1.63
1.81
1.77
1.90
2.14
6.54%
7.27%
—
4.28
Dividend per shNT$
2.94
2.80
3.05
2.86
3.02
2.77
2.93
2.92
2.82
3.15
1.14
0.84%
(0.17%)
—
25.92
Div yield (avg)%
20.07
17.66
16.26
14.08
14.08
13.24
10.52
9.90
12.00
9.93
23.00
10.52
13.66
87
22.71
Payout ratio%
24.52
21.93
19.43
17.45
19.46
17.64
19.70
21.08
22.38
24.45
25.14
21.08
20.39
90
337.4
Shares (diluted)M
459.3
515.9
554.8
628.5
639.4
731.0
722.4
755.2
857.9
860.3
328.1
6.12%
6.79%
55
15.83
Buyback yield%
6.54
5.47
4.93
2.50
2.56
4.98
4.72
1.94
0.40
0.40
12.14
1.94
3.64
65
0.632
D/E ratiox
0.605
0.645
0.730
0.783
0.855
0.910
0.849
0.898
0.973
1.000
0.462
0.910
0.852
24
2.845
Enterprise valueNT$B
0.846
0.913
0.983
1.185
1.307
1.426
1.485
1.559
1.887
1.982
0.549
8.68%
9.45%
29
5.089
LT debtNT$B
3.746
3.718
3.892
3.647
3.727
4.217
3.863
3.580
3.541
3.552
3.197
(0.95%)
(0.42%)
48
Cost of revenue
3.70%
1.00×
Operating expenses
3.83%
1.01×
Property and equipment
18.80%
Spread over hurdle
21.70%