0.533
RevenueNT$B
1.328
1.390
1.466
1.540
1.665
1.800
1.885
1.959
2.105
2.285
0.559
6.54%
6.13%
26
24.75
Revenue growth%
13.65
14.07
13.84
11.99
13.68
13.57
16.38
13.99
12.27
13.59
26.17
13.59
13.66
92
29.85
Gross margin%
9.46
11.30
9.41
7.25
8.72
7.52
5.01
6.76
7.83
5.12
25.24
6.76
7.67
11
26.37
Operating margin%
23.69
21.58
19.69
17.25
19.28
20.48
23.08
22.66
23.54
20.94
17.04
22.66
21.26
10
5.87
Net margin%
3.79
4.01
1.98
2.49
4.22
3.27
4.07
4.94
2.81
1.01
20.87
3.27
3.53
46
35.92
P/E ratio (avg)x
18.98
19.70
19.77
19.90
18.95
17.80
15.36
15.47
14.05
12.82
17.92
15.36
18.38
33
12.43
EV/EBITx
10.89
11.61
11.64
10.71
10.15
8.920
9.456
8.240
7.493
8.164
28.38
8.240
9.803
58
29.33
FCF yield (avg)%
12.90
13.18
13.80
14.59
11.60
14.10
13.83
15.26
16.09
14.50
2.03
14.50
13.96
31
5.47
FCF margin%
14.42
13.43
12.97
14.97
14.35
14.48
17.14
16.24
15.02
16.74
11.78
16.24
14.72
22
0.585
FCF / Net incomex
1.091
1.221
1.370
1.595
1.672
1.868
2.167
2.512
2.834
3.236
0.321
2.512
1.770
22
7.29
ROIC%
11.33
9.47
9.93
11.34
8.50
9.11
11.32
10.40
9.00
10.24
22.85
10.24
10.08
29
8.20
Return on equity%
29.53
31.27
30.48
32.37
32.34
31.01
28.10
28.52
26.29
29.16
17.52
28.52
30.00
59
26.43
Return on assets%
13.55
13.62
16.53
15.76
17.34
16.94
15.57
14.20
12.39
13.66
25.31
14.20
14.89
43
4.02
EPSNT$
3.19
3.52
3.45
3.59
3.83
4.26
4.11
4.53
4.76
5.34
4.33
6.85%
5.58%
—
10.19
EPS growth%
24.62
21.81
19.82
17.92
16.49
15.03
14.57
13.07
13.32
11.12
8.65
13.32
15.76
21
5.54
Bookvalue per shNT$
6.59
7.59
7.94
7.75
8.70
8.18
8.03
9.01
10.57
12.27
7.02
7.12%
5.93%
—
3.16
FCF per shareNT$
7.61
8.38
8.23
8.40
8.41
8.47
8.93
10.20
10.51
12.40
2.44
8.06%
6.16%
—
9.12
Dividend per shNT$
4.15
4.51
4.75
4.71
4.53
4.46
4.60
4.76
5.40
5.67
2.95
4.60%
2.54%
—
21.14
Div yield (avg)%
17.77
16.58
16.33
18.31
16.98
15.66
17.62
15.22
15.42
15.27
10.22
15.42
16.45
69
22.50
Payout ratio%
12.71
10.24
8.29
9.33
9.47
9.39
11.04
11.28
10.59
10.98
26.97
10.98
10.42
79
84.90
Shares (diluted)M
96.07
110.3
111.5
113.5
113.7
122.9
127.2
121.0
136.8
147.5
85.04
5.36%
4.25%
70
20.82
Buyback yield%
23.74
25.27
22.76
20.13
19.52
21.62
23.28
24.57
24.71
22.70
8.00
23.28
23.02
70
1.322
D/E ratiox
0.597
0.573
0.566
0.612
0.653
0.705
0.669
0.630
0.653
0.618
0.514
0.653
0.624
79
1.914
Enterprise valueNT$B
2.310
2.552
2.568
2.779
2.599
2.592
2.439
2.638
2.705
2.608
0.286
0.07%
1.73%
28
0.654
LT debtNT$B
2.158
2.290
2.380
2.588
2.552
2.480
2.367
2.371
2.630
2.663
2.408
0.85%
2.51%
20
Cost of revenue
5.93%
0.98×
Operating expenses
6.92%
1.08×
Cash and investments
19.28%
Property and equipment
17.26%
Goodwill & intangibles
15.13%
Spread over hurdle
(2.64%)