303.6
RevenueNT$M
635.5
662.7
678.1
707.1
734.0
766.3
787.0
823.1
846.5
869.8
314.9
3.45%
3.51%
30
25.54
Revenue growth%
25.92
26.29
26.45
28.73
29.22
30.55
32.14
29.72
29.25
29.84
24.66
29.84
29.23
65
8.13
Gross margin%
14.11
11.58
13.89
13.90
13.31
12.45
13.36
15.17
16.31
15.56
18.77
15.17
13.89
64
23.80
Operating margin%
22.66
21.86
21.57
22.28
23.94
21.72
23.50
25.29
24.07
21.11
21.03
23.50
22.47
64
12.89
Net margin%
28.44
29.37
26.46
25.85
23.27
20.98
22.71
22.49
23.22
21.52
6.90
22.49
23.24
73
35.39
P/E ratio (avg)x
15.47
17.34
17.22
19.07
18.74
21.58
21.74
23.94
22.54
23.39
29.27
22.54
20.32
94
15.26
EV/EBITx
16.02
14.66
12.82
13.22
12.08
12.08
12.02
11.68
10.80
10.53
13.67
11.68
12.08
6
12.43
FCF yield (avg)%
8.15
9.01
8.44
9.19
8.69
10.17
9.81
7.07
9.62
7.33
3.57
9.62
8.85
18
11.93
FCF margin%
9.12
7.24
8.31
9.76
8.99
11.65
12.75
12.83
14.47
13.01
21.83
12.83
10.71
59
0.969
FCF / Net incomex
1.654
1.755
1.999
2.068
2.214
2.329
2.168
2.341
2.383
2.195
1.654
2.329
2.182
90
27.19
ROIC%
0.40
0.68
0.40
0.40
1.59
2.92
0.40
3.17
0.62
0.40
6.52
0.62
0.51
79
26.78
Return on equity%
28.82
27.60
25.06
24.51
21.96
19.51
18.00
15.48
15.52
13.95
19.12
15.52
20.74
77
2.10
Return on assets%
28.43
26.75
27.90
29.31
26.58
24.78
22.88
24.57
23.73
25.33
10.86
24.57
25.95
78
1.95
EPSNT$
1.66
1.79
1.66
1.69
1.61
1.67
1.55
1.51
1.47
1.44
2.04
(2.23%)
(0.62%)
—
14.81
EPS growth%
18.94
17.48
17.13
16.07
14.82
15.72
18.60
19.64
22.42
22.10
25.49
19.64
18.04
91
5.36
Bookvalue per shNT$
3.01
2.83
3.05
2.90
2.97
2.79
2.59
2.24
1.97
2.01
3.78
(7.55%)
(4.00%)
—
4.66
FCF per shareNT$
6.15
7.02
7.43
8.40
7.92
8.38
7.96
8.68
9.18
9.16
1.77
2.95%
5.54%
—
4.22
Dividend per shNT$
3.94
4.34
4.33
4.64
4.56
5.11
5.43
6.07
7.30
7.25
2.70
9.73%
7.83%
—
2.19
Div yield (avg)%
8.01
8.24
7.99
7.98
8.28
8.30
6.16
7.51
7.28
6.01
26.92
7.28
7.99
20
2.67
Payout ratio%
23.73
26.59
28.53
27.75
29.86
29.37
31.54
33.51
32.87
34.66
6.33
32.87
29.62
83
116.2
Shares (diluted)M
145.8
172.9
168.2
199.2
198.7
193.7
228.0
253.0
287.3
341.8
118.3
11.47%
9.44%
42
11.45
Buyback yield%
27.33
29.70
30.58
29.71
27.22
29.11
26.46
24.91
22.17
20.86
11.50
24.91
27.28
6
1.256
D/E ratiox
1.493
1.520
1.555
1.545
1.486
1.391
1.509
1.655
1.669
1.739
1.479
1.655
1.532
39
0.363
Enterprise valueNT$B
0.627
0.652
0.700
0.728
0.707
0.830
0.850
0.990
1.046
1.079
0.933
8.82%
7.04%
63
543.7
LT debtNT$M
918.3
852.7
875.3
782.2
823.1
780.4
749.8
813.1
811.4
752.1
748.4
(1.79%)
(1.38%)
21
Cost of revenue
3.59%
1.01×
Operating expenses
3.02%
0.95×
Property and equipment
14.46%
Spread over hurdle
25.92%