1.346
RevenueNT$B
4.828
4.835
4.796
4.697
4.625
4.577
4.599
4.500
4.494
4.435
1.495
(0.84%)
(0.61%)
82
21.69
Revenue growth%
24.06
21.66
21.10
20.94
23.30
20.73
18.85
19.44
21.92
20.75
10.95
20.73
21.02
12
27.45
Gross margin%
22.00
23.31
25.75
26.36
28.56
31.53
31.93
34.90
32.44
35.36
25.71
32.44
30.04
63
19.40
Operating margin%
24.60
23.98
24.19
24.81
26.45
24.25
25.06
26.38
27.41
26.26
28.33
26.26
24.94
11
2.47
Net margin%
0.97
0.92
3.12
2.51
1.41
1.82
2.56
1.48
1.78
1.73
17.61
1.78
1.75
11
24.09
P/E ratio (avg)x
15.28
14.79
13.32
12.49
12.00
11.94
11.59
11.08
11.67
12.85
31.10
11.67
12.25
65
29.23
EV/EBITx
15.62
16.71
14.89
15.45
13.65
15.16
16.15
17.75
15.68
16.85
28.79
16.15
15.65
8
9.35
FCF yield (avg)%
16.53
14.47
13.48
16.18
17.51
18.47
20.66
20.22
23.03
23.13
5.26
20.66
17.99
50
16.65
FCF margin%
23.33
22.50
19.57
21.61
19.53
17.41
16.60
15.35
12.85
10.08
15.17
15.35
18.47
36
0.408
FCF / Net incomex
2.515
2.474
2.547
2.656
3.117
3.384
3.376
3.354
3.744
3.975
0.857
3.384
3.235
25
12.57
ROIC%
31.35
31.95
34.72
33.69
34.81
37.46
34.97
33.97
33.10
36.01
18.96
34.97
34.34
45
25.41
Return on equity%
16.49
17.24
20.08
18.95
19.21
21.54
19.69
21.84
23.64
23.05
15.87
21.84
19.89
46
22.58
Return on assets%
33.16
33.31
34.01
35.74
33.14
31.49
31.01
33.19
35.49
34.49
15.95
33.19
33.25
33
40.07
EPSNT$
39.92
45.10
46.41
48.78
56.70
65.38
69.12
71.19
78.99
78.17
43.26
6.63%
8.44%
—
20.06
EPS growth%
26.59
25.08
25.76
27.64
30.53
32.77
34.99
37.27
39.29
39.62
2.76
37.27
31.65
36
37.52
Bookvalue per shNT$
30.27
29.89
29.65
30.14
31.57
32.30
30.70
32.87
35.83
35.47
13.49
2.36%
2.14%
—
21.01
FCF per shareNT$
86.75
95.09
111.07
109.68
112.78
125.78
126.24
133.83
142.88
163.35
22.99
7.69%
7.99%
—
31.97
Dividend per shNT$
25.43
25.15
22.69
20.82
19.27
20.02
22.48
24.65
26.96
27.18
44.16
7.12%
0.38%
—
3.09
Div yield (avg)%
15.57
17.16
16.96
18.36
16.85
17.70
18.68
18.54
15.69
13.89
2.45
17.70
17.06
66
20.41
Payout ratio%
10.00
8.14
9.64
7.75
10.01
10.81
10.13
8.53
9.71
8.13
24.87
9.71
9.67
74
37.97
Shares (diluted)M
67.58
77.35
79.41
79.01
86.36
90.13
91.92
106.5
104.7
108.0
39.50
4.57%
6.25%
79
20.52
Buyback yield%
12.46
15.33
16.62
17.88
18.14
17.50
18.52
18.34
21.30
20.28
18.53
18.52
18.01
51
0.169
D/E ratiox
2.027
2.268
2.294
2.318
2.348
2.679
2.913
2.877
2.912
3.484
0.257
2.912
2.514
31
0.807
Enterprise valueNT$B
3.951
4.464
4.970
4.894
5.832
6.625
7.619
9.022
10.25
11.14
3.307
13.81%
12.58%
91
3.438
LT debtNT$B
0.625
0.666
0.774
0.897
0.937
1.084
1.091
1.099
1.231
1.408
0.417
8.48%
9.62%
22
Cost of revenue
(0.46%)
1.02×
Operating expenses
(0.19%)
1.04×
Property and equipment
16.75%
Spread over hurdle
23.43%