0.936
RevenueNT$B
1.812
1.913
2.095
2.303
2.493
2.626
2.767
2.939
3.203
3.515
1.042
7.11%
7.74%
78
4.31
Revenue growth%
27.88
25.80
26.14
25.85
27.59
28.07
30.78
31.26
30.14
31.53
10.32
30.78
27.97
11
17.88
Gross margin%
18.52
21.06
21.35
22.96
21.58
18.93
21.47
18.90
17.33
17.43
29.76
18.90
20.00
58
17.18
Operating margin%
8.13
9.60
10.79
13.53
16.05
14.92
13.50
15.67
16.73
18.78
29.30
15.67
14.23
91
6.53
Net margin%
20.27
18.71
21.34
18.48
19.18
20.00
19.71
17.34
20.12
19.28
13.25
19.71
19.49
27
15.59
P/E ratio (avg)x
33.42
32.78
32.70
37.17
41.28
43.19
46.85
50.59
54.63
52.77
31.84
50.59
42.23
17
20.63
EV/EBITx
14.38
12.25
12.46
12.70
12.99
12.76
12.69
12.10
11.73
10.59
22.73
12.10
12.57
73
12.74
FCF yield (avg)%
24.42
25.07
26.05
26.99
27.82
29.66
29.95
28.05
26.00
24.09
3.24
28.05
26.52
80
19.68
FCF margin%
18.06
19.23
20.88
22.52
21.89
23.43
21.93
22.71
20.95
21.54
5.21
21.93
21.71
21
0.489
FCF / Net incomex
0.566
0.614
0.657
0.766
0.809
0.932
1.011
0.953
1.025
1.007
0.922
1.007
0.871
15
8.84
ROIC%
7.97
8.26
6.30
4.15
1.39
2.56
4.95
6.68
6.29
3.88
3.48
4.95
5.62
52
23.17
Return on equity%
7.11
4.46
7.34
9.18
11.56
13.41
11.98
9.52
6.53
6.69
6.46
9.52
8.26
77
24.76
Return on assets%
2.01
4.16
5.65
3.07
1.70
2.16
3.09
0.67
0.40
2.40
21.89
2.16
2.28
31
6.38
EPSNT$
10.82
12.92
13.07
15.30
17.27
20.11
21.16
23.15
27.01
28.43
6.97
10.48%
11.80%
—
24.84
EPS growth%
15.68
16.31
16.36
17.98
18.63
16.19
16.93
15.31
12.88
14.03
21.37
15.31
16.25
40
2.87
Bookvalue per shNT$
5.77
5.53
5.91
6.42
6.70
7.49
7.46
7.68
8.98
10.01
2.25
8.36%
6.78%
—
2.44
FCF per shareNT$
7.21
7.64
7.20
7.33
8.09
7.64
7.69
7.30
7.19
7.20
9.41
(2.30%)
0.83%
—
9.33
Dividend per shNT$
11.71
10.93
10.69
10.70
10.88
11.08
12.68
13.01
12.45
13.95
3.17
5.11%
3.02%
—
25.95
Div yield (avg)%
18.34
15.88
17.51
18.25
20.90
22.17
24.76
22.18
23.53
23.42
26.23
23.42
21.53
52
28.64
Payout ratio%
29.60
31.03
30.89
33.78
35.75
36.71
34.27
32.38
33.35
33.74
26.05
33.74
33.54
50
0.402
Shares (diluted)B
0.518
0.504
0.574
0.677
0.785
0.776
0.906
1.067
1.056
1.233
0.397
9.47%
8.65%
12
23.62
Buyback yield%
30.98
32.78
35.65
37.80
35.95
36.41
37.12
35.30
34.22
35.17
2.56
35.30
35.48
66
0.133
D/E ratiox
0.921
0.941
0.921
0.925
0.968
1.016
0.899
0.831
0.756
0.695
1.140
0.831
0.921
81
3.598
Enterprise valueNT$B
1.897
1.867
2.018
1.966
1.839
1.781
1.754
1.769
1.609
1.436
1.710
(4.83%)
(2.24%)
82
0.486
LT debtNT$B
0.183
0.160
0.161
0.141
0.138
0.136
0.135
0.118
0.105
0.096
1.298
(7.12%)
(5.76%)
92
Cost of revenue
7.42%
0.97×
Operating expenses
8.91%
1.11×
Property and equipment
17.62%
Goodwill & intangibles
15.66%
Return on capital
167.05%
Spread over hurdle
160.84%