1.958
RevenueNT$B
4.410
4.308
4.298
4.359
4.277
4.177
4.171
4.267
4.232
4.315
2.084
0.18%
(0.16%)
43
20.69
Revenue growth%
18.11
19.37
17.17
17.17
18.60
21.16
21.20
21.21
22.05
24.72
25.29
21.21
20.26
66
14.37
Gross margin%
29.59
31.89
32.19
34.55
34.23
35.37
35.91
33.52
32.18
29.90
27.94
33.52
32.85
90
23.56
Operating margin%
36.28
38.84
38.40
40.31
37.48
40.45
38.76
41.16
38.50
39.33
23.25
39.33
38.80
71
26.32
Net margin%
17.58
18.42
18.95
16.74
15.39
12.51
11.01
10.98
12.14
10.24
17.47
11.01
13.95
53
30.19
P/E ratio (avg)x
43.95
42.69
50.96
55.44
57.00
62.49
68.02
79.48
82.48
86.40
31.86
79.48
59.74
87
18.11
EV/EBITx
36.45
34.38
33.92
36.05
39.86
43.95
40.78
37.93
40.85
40.82
10.57
40.82
38.90
78
21.73
FCF yield (avg)%
25.72
26.09
27.21
28.85
29.78
31.24
31.08
31.21
28.84
26.68
28.71
31.08
28.84
25
20.19
FCF margin%
0.40
1.91
1.15
3.20
0.49
0.44
0.40
0.44
0.40
0.40
22.27
0.40
0.44
70
1.372
FCF / Net incomex
0.483
0.547
0.609
0.696
0.709
0.776
0.763
0.804
0.886
0.912
0.798
0.804
0.736
95
4.70
ROIC%
27.43
27.98
27.06
24.99
24.90
25.11
25.84
26.83
26.42
28.45
4.96
26.42
26.63
35
18.19
Return on equity%
19.16
16.75
15.90
13.35
10.45
13.33
14.28
11.72
10.09
8.10
8.27
11.72
13.34
45
21.61
Return on assets%
7.42
9.38
8.86
6.04
4.98
6.46
8.65
9.85
10.08
10.75
9.87
9.85
8.76
23
4.52
EPSNT$
4.15
3.85
3.92
3.93
4.14
4.35
4.65
4.27
4.31
4.68
4.68
2.46%
0.53%
—
8.60
EPS growth%
3.85
2.11
1.81
2.95
3.69
3.93
3.02
3.18
0.51
2.02
27.97
3.02
2.98
87
1.74
Bookvalue per shNT$
4.40
4.65
5.42
5.24
5.16
4.98
5.73
5.79
5.60
5.64
3.02
1.79%
4.26%
—
7.44
FCF per shareNT$
7.40
7.08
7.64
8.28
8.93
9.44
10.02
9.82
9.69
11.07
3.56
4.39%
3.83%
—
5.76
Dividend per shNT$
4.17
4.75
4.54
5.01
5.28
5.42
6.12
6.23
6.74
6.14
1.90
3.04%
4.04%
—
4.53
Div yield (avg)%
2.82
0.82
3.32
3.33
6.04
6.50
7.67
10.14
9.16
10.41
25.06
9.16
6.27
69
12.38
Payout ratio%
4.63
3.70
5.21
4.16
1.51
0.40
1.52
0.40
1.74
0.40
22.85
0.40
1.63
56
297.2
Shares (diluted)M
369.3
408.5
438.5
511.2
552.4
531.2
554.4
556.1
538.0
532.5
300.5
(0.73%)
3.03%
89
24.14
Buyback yield%
8.77
9.51
11.13
9.76
9.46
8.05
10.10
7.68
7.41
7.66
11.75
7.68
9.11
19
1.252
D/E ratiox
1.016
0.939
0.984
0.949
0.840
0.772
0.783
0.805
0.872
0.808
1.765
0.805
0.856
37
1.056
Enterprise valueNT$B
1.823
1.743
1.649
1.620
1.602
1.754
1.715
1.728
1.506
1.466
1.457
(1.76%)
(2.77%)
50
3.240
LT debtNT$B
0.351
0.384
0.424
0.460
0.493
0.540
0.605
0.659
0.740
0.697
3.348
7.17%
7.68%
12
Cost of revenue
(0.16%)
1.00×
Operating expenses
0.06%
1.02×
Property and equipment
19.47%
Goodwill & intangibles
18.28%
Spread over hurdle
41.79%