3.107
RevenueNT$B
5.889
5.874
6.017
6.169
6.109
6.050
5.933
5.981
5.984
5.924
3.175
(0.61%)
0.08%
88
24.39
Revenue growth%
30.08
29.34
27.50
26.82
25.39
23.13
21.66
24.44
25.12
25.64
24.70
24.44
25.51
93
28.00
Gross margin%
1.29
0.40
0.47
1.08
0.40
2.52
4.10
1.92
2.80
1.40
29.66
2.52
1.35
19
23.79
Operating margin%
6.85
6.46
6.51
5.73
6.43
4.62
2.59
5.39
3.69
1.56
25.84
3.69
5.56
23
22.76
Net margin%
17.68
16.91
18.84
18.32
15.33
16.46
14.69
14.15
14.40
15.99
9.07
14.69
16.22
57
8.405
P/E ratio (avg)x
30.27
30.52
30.55
32.46
31.74
27.67
28.57
26.19
28.08
30.14
27.77
28.08
30.20
92
7.072
EV/EBITx
12.73
12.78
11.81
13.10
12.67
13.69
14.72
15.85
15.70
14.59
24.28
14.72
13.39
25
25.12
FCF yield (avg)%
25.26
27.45
26.69
28.01
29.88
29.32
32.25
29.61
31.74
29.72
16.06
29.72
29.46
10
10.86
FCF margin%
11.92
9.25
7.83
9.09
11.05
9.55
9.48
9.01
8.56
6.15
16.92
9.01
9.17
10
1.705
FCF / Net incomex
1.199
1.313
1.440
1.604
1.636
1.599
1.535
1.673
1.718
1.868
1.580
1.673
1.601
59
14.43
ROIC%
16.18
17.33
18.51
21.02
18.56
18.70
20.92
18.29
18.46
15.63
22.28
18.46
18.48
13
13.72
Return on equity%
11.79
12.91
12.31
12.49
12.72
11.34
12.30
10.27
8.57
6.70
19.47
10.27
12.05
31
20.84
Return on assets%
2.06
2.87
3.74
5.96
6.55
4.89
1.95
1.92
2.52
0.40
2.30
1.95
2.70
87
41.33
EPSNT$
51.07
50.26
59.75
61.76
64.15
72.22
70.86
82.97
89.12
88.59
42.65
6.67%
6.17%
—
29.59
EPS growth%
0.90
1.25
0.40
0.40
0.63
3.06
5.28
4.46
6.10
5.64
4.44
5.28
2.16
45
28.40
Bookvalue per shNT$
51.99
55.56
49.24
45.76
49.15
46.64
41.85
37.71
41.28
43.10
40.23
(2.59%)
(2.03%)
—
47.68
FCF per shareNT$
20.17
18.62
17.74
17.48
16.91
16.43
15.88
14.26
15.21
15.32
44.77
(1.95%)
(1.99%)
—
34.37
Dividend per shNT$
15.58
15.99
17.11
19.31
21.93
24.08
23.79
26.46
28.59
31.63
27.31
7.59%
8.53%
—
9.07
Div yield (avg)%
38.19
37.13
38.02
35.16
37.47
39.60
37.49
37.49
36.90
38.94
7.94
37.49
37.49
87
22.43
Payout ratio%
1.96
1.69
1.44
0.63
2.64
0.40
0.40
0.40
0.47
0.40
28.33
0.40
0.55
93
78.52
Shares (diluted)M
84.24
83.63
96.20
96.32
104.2
123.1
126.7
146.8
163.7
168.4
80.30
10.07%
6.77%
85
22.28
Buyback yield%
11.97
11.24
14.11
12.24
13.11
11.20
8.33
9.87
11.00
8.71
26.21
9.87
11.22
61
0.251
D/E ratiox
0.868
0.807
0.784
0.669
0.590
0.631
0.600
0.555
0.601
0.641
1.782
0.601
0.636
18
2.553
Enterprise valueNT$B
0.863
0.837
0.824
0.771
0.726
0.763
0.729
0.754
0.854
0.873
2.245
3.73%
1.17%
83
5.467
LT debtNT$B
3.565
3.246
3.238
3.034
2.865
2.568
2.674
2.634
2.554
2.363
4.100
(3.78%)
(5.54%)
48
Cost of revenue
0.14%
1.01×
Operating expenses
(0.07%)
0.98×
Cash and investments
17.67%
Property and equipment
17.61%
Spread over hurdle
37.44%