6.220
RevenueNT$B
7.513
7.984
8.752
9.297
9.922
10.82
11.73
12.62
13.44
14.19
6.725
7.42%
7.27%
25
22.35
Revenue growth%
32.59
31.57
31.69
31.75
34.03
34.74
34.96
37.51
35.74
38.64
23.14
35.74
34.38
49
3.25
Gross margin%
3.48
3.14
3.76
6.36
5.84
3.06
0.78
0.40
2.57
0.67
29.33
0.78
3.10
24
26.97
Operating margin%
26.44
29.03
30.69
30.86
29.95
29.09
27.75
25.25
28.16
30.45
8.95
28.16
29.06
91
24.79
Net margin%
22.75
21.64
23.70
24.40
24.25
23.46
22.63
23.07
23.58
20.71
13.03
23.07
23.26
66
23.44
P/E ratio (avg)x
6.858
6.663
6.982
6.196
6.573
6.600
6.908
6.114
6.595
5.815
13.36
6.595
6.598
16
12.93
EV/EBITx
16.78
18.46
20.49
18.82
18.90
18.90
19.74
19.60
21.16
20.91
31.61
19.74
19.25
91
3.17
FCF yield (avg)%
14.10
16.49
16.64
15.97
14.23
11.32
9.68
8.68
11.54
14.19
27.86
11.32
14.15
25
27.25
FCF margin%
18.32
18.23
18.32
20.51
17.86
17.73
17.86
15.44
15.43
18.43
23.39
17.73
18.05
93
1.637
FCF / Net incomex
1.525
1.570
1.589
1.567
1.424
1.546
1.674
1.747
1.880
1.979
1.736
1.747
1.579
38
15.46
ROIC%
5.06
8.03
5.67
6.29
3.29
5.89
6.46
4.57
1.96
0.40
25.73
4.57
5.37
12
16.27
Return on equity%
5.42
2.82
4.36
6.33
9.30
10.51
8.59
5.99
3.40
0.77
8.60
5.99
5.70
70
13.77
Return on assets%
3.50
5.58
6.90
8.18
7.33
8.01
10.97
10.04
8.11
10.57
28.72
10.04
8.06
23
15.28
EPSNT$
18.94
19.68
22.99
24.91
28.08
30.16
30.21
34.34
33.70
38.51
16.38
6.52%
8.65%
—
27.59
EPS growth%
25.76
24.50
24.19
24.29
26.38
25.88
26.20
24.51
26.47
28.25
2.81
26.20
25.82
84
11.44
Bookvalue per shNT$
14.17
14.03
15.87
15.29
16.27
15.04
15.22
17.14
19.35
19.31
14.83
3.49%
3.55%
—
6.64
FCF per shareNT$
3.64
3.22
3.50
3.67
3.72
3.78
3.63
3.54
3.87
3.40
7.56
(1.81%)
(1.87%)
—
9.16
Dividend per shNT$
9.12
8.79
9.83
10.75
11.41
13.09
14.14
13.94
13.87
15.93
8.99
6.90%
4.94%
—
23.42
Div yield (avg)%
18.84
17.86
18.40
20.57
18.76
18.76
21.12
18.81
18.06
17.70
17.92
18.76
18.76
16
25.20
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.32
2.14
0.90
18.44
0.90
0.40
92
316.3
Shares (diluted)M
474.9
454.8
483.8
525.5
558.1
599.9
578.2
642.5
641.8
634.1
304.2
2.58%
3.94%
16
5.42
Buyback yield%
18.93
15.95
16.94
19.67
19.17
19.26
17.13
19.03
18.21
17.36
19.22
18.21
18.57
11
1.137
D/E ratiox
1.511
1.470
1.282
1.361
1.469
1.621
1.786
1.623
1.716
1.753
1.374
1.716
1.566
88
5.925
Enterprise valueNT$B
4.773
4.146
3.661
3.513
3.673
3.643
3.513
3.725
3.414
3.387
4.261
(1.61%)
(4.10%)
9
3.734
LT debtNT$B
1.021
0.910
0.895
0.942
0.867
0.908
1.005
1.106
1.076
1.166
3.013
6.10%
0.79%
63
Cost of revenue
7.16%
0.99×
Operating expenses
9.03%
1.18×
Property and equipment
15.16%
Spread over hurdle
11.10%