77.46
RevenueNT$B
63.49
67.13
71.19
75.61
79.67
82.01
86.02
90.65
94.41
98.75
81.44
4.39%
4.85%
93
15.53
Revenue growth%
26.15
23.70
21.80
18.93
21.16
22.71
23.16
22.36
25.08
28.07
20.60
23.16
22.93
49
7.95
Gross margin%
16.84
16.27
17.35
16.41
18.67
21.03
20.43
22.13
20.59
20.03
6.62
20.59
19.35
92
28.74
Operating margin%
34.72
37.70
36.98
37.49
36.15
35.77
33.69
33.65
33.58
33.40
13.90
33.65
35.24
19
17.17
Net margin%
12.31
14.05
16.14
16.90
17.40
18.67
21.16
22.82
21.05
21.93
27.48
21.16
18.03
15
26.69
P/E ratio (avg)x
5.027
5.207
4.634
5.127
5.360
5.551
5.296
5.698
5.985
5.929
9.844
5.698
5.328
65
19.89
EV/EBITx
7.595
8.616
8.513
9.747
11.04
11.96
11.26
11.28
12.73
14.13
25.71
11.96
11.15
73
27.82
FCF yield (avg)%
17.98
20.47
20.99
22.57
21.63
23.59
22.93
22.01
23.52
21.98
8.55
22.93
21.99
30
12.50
FCF margin%
22.77
22.90
20.38
23.19
23.40
24.83
25.25
26.31
24.88
24.52
19.49
24.88
23.96
34
0.136
FCF / Net incomex
1.475
1.525
1.610
1.513
1.714
1.585
1.445
1.329
1.450
1.524
1.024
1.450
1.519
68
5.73
ROIC%
12.13
11.54
8.78
6.92
4.86
2.26
3.73
4.20
3.96
2.58
25.75
3.73
4.53
31
25.36
Return on equity%
13.83
16.51
14.12
16.41
17.20
16.86
13.91
14.48
12.47
9.73
24.68
13.91
14.30
23
19.94
Return on assets%
7.79
5.08
3.01
0.40
2.99
0.40
0.40
1.15
3.19
2.24
2.97
1.15
2.62
71
209.24
EPSNT$
309.36
333.53
368.35
412.84
387.50
369.95
369.26
409.24
463.69
439.35
233.16
2.54%
5.05%
—
14.28
EPS growth%
8.17
7.08
7.62
10.20
9.46
11.51
9.40
12.25
9.77
11.87
12.67
11.51
9.62
71
80.47
Bookvalue per shNT$
57.06
55.73
50.73
53.37
50.55
53.62
53.74
53.04
56.82
61.16
150.02
3.88%
1.42%
—
219.13
FCF per shareNT$
113.66
126.38
135.57
125.17
130.66
124.37
121.15
113.40
122.52
115.64
74.62
(2.41%)
(0.75%)
—
143.16
Dividend per shNT$
38.86
37.08
34.28
32.09
34.81
33.39
31.12
29.37
31.68
30.47
123.62
(2.63%)
(3.09%)
—
8.74
Div yield (avg)%
23.24
21.39
22.69
19.70
18.59
19.49
17.03
15.94
16.05
13.05
25.04
16.05
19.04
54
25.92
Payout ratio%
9.38
7.43
4.98
3.63
5.00
4.72
7.46
6.27
8.14
10.15
18.55
7.46
6.85
85
197.8
Shares (diluted)M
291.1
283.8
331.0
375.2
405.5
486.5
580.4
617.3
731.3
773.1
197.7
13.77%
10.18%
14
28.55
Buyback yield%
12.55
13.93
13.58
16.45
13.45
12.77
11.21
13.18
14.14
14.70
5.26
13.18
13.51
20
1.382
D/E ratiox
1.093
1.114
1.089
1.043
0.941
0.984
0.957
0.968
1.000
1.093
1.640
0.984
1.022
84
7.994
Enterprise valueNT$B
40.76
49.06
50.01
54.14
53.93
59.57
60.35
63.22
71.76
79.69
49.81
8.12%
7.51%
34
67.55
LT debtNT$B
67.38
78.29
88.95
102.3
105.9
108.0
112.9
127.7
143.4
139.3
65.04
5.63%
7.05%
34
Cost of revenue
4.53%
0.97×
Operating expenses
4.85%
1.00×
Property and equipment
17.40%
Spread over hurdle
15.76%