0.057
RevenueNT$B
0.943
1.008
1.049
1.083
1.149
1.231
1.293
1.362
1.425
1.467
0.063
5.02%
5.19%
21
7.19
Revenue growth%
11.73
11.15
8.84
9.62
6.76
4.60
4.95
2.64
2.78
2.87
25.19
2.87
5.86
14
10.17
Gross margin%
17.85
19.96
20.39
22.61
21.30
23.45
23.43
25.07
25.07
23.26
7.18
23.45
22.94
17
25.87
Operating margin%
17.00
16.30
18.50
21.38
21.63
19.53
19.97
18.73
18.26
15.35
13.86
18.73
18.61
88
18.42
Net margin%
27.53
28.74
27.32
28.65
30.44
30.97
33.36
32.67
34.36
36.90
8.04
33.36
30.71
80
24.65
P/E ratio (avg)x
20.72
19.73
20.72
22.72
26.56
29.14
33.26
36.09
37.23
38.31
18.74
36.09
27.85
16
15.15
EV/EBITx
19.09
20.06
20.50
20.23
18.35
16.08
15.54
15.65
14.57
15.08
28.32
15.54
17.21
72
9.58
FCF yield (avg)%
9.84
8.86
10.18
13.04
11.70
13.13
10.72
9.78
7.10
7.25
19.72
9.78
10.01
55
13.80
FCF margin%
15.13
17.16
17.03
19.72
20.44
23.02
25.59
28.25
25.26
23.58
8.93
25.26
21.73
26
0.989
FCF / Net incomex
1.088
1.049
0.977
0.935
0.942
0.945
0.921
0.991
1.004
1.134
0.688
0.991
0.984
48
14.61
ROIC%
32.68
31.98
33.71
32.88
34.66
35.49
34.17
33.01
35.60
33.78
10.43
34.17
33.75
11
16.46
Return on equity%
7.03
9.32
7.96
6.21
6.53
7.44
7.93
5.77
4.78
2.22
4.33
5.77
6.78
70
18.23
Return on assets%
26.88
29.87
31.84
29.27
26.33
26.39
27.18
26.19
24.08
24.77
16.88
26.19
26.63
30
1.74
EPSNT$
2.07
1.93
2.18
2.18
2.30
2.50
2.45
2.31
2.61
2.45
1.81
1.26%
2.03%
—
12.76
EPS growth%
17.97
17.12
18.45
21.02
23.61
24.85
25.06
26.45
26.23
26.52
17.30
26.23
24.23
71
0.98
Bookvalue per shNT$
3.21
3.00
3.09
3.14
2.85
3.02
2.87
2.48
2.62
2.67
2.86
(1.34%)
(1.60%)
—
2.18
FCF per shareNT$
4.22
4.76
5.44
5.66
5.66
6.08
6.82
7.57
8.58
10.03
2.91
12.13%
9.34%
—
1.10
Dividend per shNT$
0.62
0.65
0.68
0.67
0.63
0.64
0.58
0.56
0.51
0.49
2.40
(4.74%)
(1.28%)
—
11.07
Div yield (avg)%
31.47
31.03
33.84
34.03
34.19
32.10
31.64
34.08
32.61
33.36
20.23
32.61
32.98
30
3.43
Payout ratio%
13.30
15.43
12.83
14.71
15.73
12.82
15.64
14.46
14.28
13.99
17.42
14.28
14.37
50
303.6
Shares (diluted)M
303.6
276.5
269.5
263.1
252.4
244.0
217.1
188.8
163.7
148.5
308.9
(10.07%)
(6.44%)
79
27.50
Buyback yield%
14.57
17.24
17.97
18.13
20.93
20.46
20.53
17.93
17.85
16.68
27.53
17.93
17.95
91
1.556
D/E ratiox
0.805
0.784
0.858
0.804
0.907
1.018
0.977
1.031
1.011
1.000
0.893
1.011
0.942
48
1.226
Enterprise valueNT$B
0.928
0.998
1.132
1.138
1.362
1.382
1.439
1.580
1.797
2.088
1.302
8.92%
8.22%
16
1,104
LT debtNT$M
107.8
121.3
122.6
137.6
151.7
137.6
148.2
152.7
150.7
159.3
234.3
0.98%
3.06%
74
Cost of revenue
5.29%
1.01×
Operating expenses
5.49%
1.03×
Property and equipment
14.16%
Spread over hurdle
14.84%