6.703
RevenueNT$B
3.724
4.051
4.303
4.727
5.199
5.484
5.990
6.485
6.843
7.527
6.884
7.68%
7.94%
93
21.74
Revenue growth%
30.93
31.27
28.43
27.85
26.47
27.92
28.27
31.08
33.15
34.05
26.03
31.08
29.68
73
13.45
Gross margin%
9.53
9.79
7.39
6.46
9.37
9.30
7.13
5.96
8.84
11.67
21.47
8.84
9.07
62
6.36
Operating margin%
29.28
28.64
29.99
31.48
29.20
27.24
27.41
27.53
30.38
30.63
4.96
27.53
29.24
57
11.23
Net margin%
8.91
9.52
9.17
8.05
10.40
10.78
10.65
8.81
6.21
4.40
22.14
8.81
9.04
89
27.28
P/E ratio (avg)x
37.37
34.92
33.59
32.99
36.99
42.35
48.15
51.86
49.81
54.91
15.70
49.81
39.86
43
22.02
EV/EBITx
36.06
39.12
36.88
35.71
38.64
40.05
36.88
39.52
36.46
38.89
17.31
38.89
37.76
84
5.87
FCF yield (avg)%
16.91
19.39
21.33
22.05
24.54
24.16
24.36
26.96
25.63
26.72
20.18
25.63
24.26
69
14.64
FCF margin%
19.26
20.68
22.43
24.21
25.08
27.50
25.20
25.88
25.57
27.15
12.36
25.88
25.14
11
0.931
FCF / Net incomex
0.138
0.160
0.152
0.163
0.179
0.192
0.178
0.175
0.174
0.181
1.721
0.178
0.174
53
15.43
ROIC%
9.09
8.50
10.88
11.42
10.29
9.70
9.14
8.85
11.08
8.44
7.98
9.14
9.42
62
8.29
Return on equity%
7.99
8.60
6.54
5.47
3.53
1.14
3.73
3.74
4.79
4.25
8.88
3.74
4.52
62
6.70
Return on assets%
25.50
24.74
24.85
27.44
26.23
28.74
28.73
31.34
30.23
29.85
3.18
29.85
28.08
28
34.12
EPSNT$
73.55
75.69
86.59
84.20
85.18
85.09
99.71
95.81
97.14
101.44
36.49
3.56%
4.86%
—
25.27
EPS growth%
24.35
22.61
20.21
22.57
23.07
25.37
26.21
27.02
26.55
25.30
10.36
26.21
24.83
74
22.06
Bookvalue per shNT$
14.99
16.03
15.57
15.83
16.64
18.41
18.27
19.13
18.88
18.26
46.51
1.88%
1.99%
—
38.86
FCF per shareNT$
38.98
40.47
37.08
37.95
37.89
36.68
38.33
35.66
36.33
37.26
21.32
(0.33%)
(0.18%)
—
21.44
Dividend per shNT$
85.07
81.80
88.00
87.03
99.02
108.49
107.74
106.97
106.89
105.67
35.09
1.31%
3.38%
—
28.37
Div yield (avg)%
18.39
16.40
16.88
16.27
16.46
18.60
16.73
19.38
17.05
16.84
9.87
17.05
16.86
18
28.23
Payout ratio%
23.66
21.72
23.33
25.15
27.41
29.19
28.84
30.30
32.66
30.15
25.34
30.15
28.12
90
105.0
Shares (diluted)M
95.03
100.7
101.6
93.60
88.03
87.26
98.58
94.91
103.3
110.3
103.7
4.61%
2.03%
67
28.78
Buyback yield%
17.96
16.86
17.94
18.40
18.86
19.03
17.47
18.96
18.92
18.91
6.76
18.92
18.63
66
1.746
D/E ratiox
0.522
0.497
0.494
0.547
0.516
0.552
0.565
0.559
0.585
0.582
1.061
0.565
0.549
19
5.591
Enterprise valueNT$B
0.402
0.452
0.461
0.460
0.484
0.496
0.574
0.557
0.627
0.678
1.674
6.98%
5.47%
95
0.392
LT debtNT$B
1.247
1.208
1.270
1.074
0.990
1.053
1.123
1.071
0.954
0.919
4.113
(1.48%)
(2.37%)
5
Cost of revenue
7.92%
1.00×
Operating expenses
7.75%
0.98×
Property and equipment
16.70%
Cash and investments
15.61%
Spread over hurdle
(3.25%)