0.465
RevenueNT$B
1.937
2.116
2.266
2.473
2.674
2.951
3.211
3.561
3.790
4.079
0.517
8.81%
8.80%
72
15.99
Revenue growth%
11.90
11.60
9.72
8.25
7.30
4.63
5.31
3.88
1.09
0.40
29.36
3.88
6.30
87
28.56
Gross margin%
9.31
12.11
10.61
10.84
13.50
11.99
11.08
9.39
6.59
5.43
7.30
9.39
10.73
40
22.24
Operating margin%
21.92
22.13
21.27
20.59
19.89
22.05
20.71
20.26
20.45
18.69
9.24
20.45
20.65
24
29.32
Net margin%
14.11
12.25
11.54
11.87
11.15
9.27
11.02
10.26
11.14
12.16
24.29
11.02
11.35
8
23.29
P/E ratio (avg)x
13.38
14.77
15.78
17.31
18.62
18.25
16.57
17.08
18.01
19.95
29.46
18.01
17.19
41
33.74
EV/EBITx
33.12
37.25
43.25
40.25
39.94
44.39
42.31
39.94
41.72
40.88
17.18
41.72
40.57
68
17.65
FCF yield (avg)%
26.89
26.22
24.59
22.33
24.93
26.63
27.23
27.96
27.38
24.65
27.74
27.23
26.43
66
19.03
FCF margin%
12.98
15.55
13.84
11.25
13.52
11.59
12.33
9.90
9.80
6.84
16.25
9.90
11.96
7
0.631
FCF / Net incomex
1.144
1.304
1.385
1.565
1.611
1.600
1.717
1.714
1.716
1.958
1.509
1.716
1.606
8
8.84
ROIC%
16.59
15.84
17.18
16.17
19.05
19.25
17.13
17.09
17.01
16.89
22.73
17.09
17.05
14
11.76
Return on equity%
31.74
32.16
30.60
32.09
30.22
31.06
29.16
30.28
30.82
28.13
10.46
30.28
30.71
33
29.13
Return on assets%
15.46
13.80
13.43
13.48
15.46
14.91
13.11
12.79
13.05
10.86
2.06
13.05
13.45
92
10.93
EPSNT$
12.93
13.91
12.47
11.05
10.33
10.23
9.09
9.96
9.89
9.18
12.04
(2.32%)
(2.69%)
—
5.93
EPS growth%
6.39
6.68
5.91
7.99
7.08
8.74
10.63
9.79
10.27
8.60
27.63
9.79
8.29
46
10.79
Bookvalue per shNT$
6.84
7.11
6.92
7.49
6.99
7.62
7.27
7.58
7.28
7.45
5.98
1.29%
0.03%
—
4.56
FCF per shareNT$
8.88
9.89
9.56
10.64
10.23
9.34
9.99
10.38
9.46
10.28
11.60
0.10%
1.41%
—
11.72
Dividend per shNT$
7.28
6.97
7.28
7.06
8.22
9.36
9.09
9.06
9.99
10.47
7.16
4.96%
4.25%
—
12.00
Div yield (avg)%
21.98
23.81
23.03
21.00
21.55
20.23
17.40
14.92
13.08
15.00
2.20
15.00
20.61
10
22.16
Payout ratio%
25.55
28.40
28.53
29.31
28.91
26.95
24.18
24.12
22.89
21.05
16.63
24.12
26.25
59
168.6
Shares (diluted)M
245.2
263.2
269.1
265.1
294.6
307.0
315.4
304.5
312.5
319.5
165.8
1.64%
3.59%
22
12.53
Buyback yield%
28.84
27.49
28.08
25.72
27.25
25.21
27.59
28.58
26.19
24.19
25.32
26.19
27.37
83
0.633
D/E ratiox
0.141
0.141
0.141
0.126
0.121
0.131
0.121
0.132
0.134
0.129
0.754
0.131
0.132
6
1.326
Enterprise valueNT$B
0.785
0.891
0.885
1.000
1.032
1.182
1.188
1.237
1.288
1.504
1.306
7.82%
6.29%
41
2.619
LT debtNT$B
1.772
1.878
1.922
1.842
1.949
1.879
1.828
1.918
1.931
2.001
2.625
0.54%
(0.20%)
67
Cost of revenue
8.54%
0.98×
Operating expenses
9.91%
1.11×
Property and equipment
18.73%
Spread over hurdle
18.58%