0.608
RevenueNT$B
1.059
1.108
1.178
1.248
1.322
1.435
1.532
1.660
1.762
1.922
0.680
7.78%
7.01%
89
15.46
Revenue growth%
10.04
9.19
8.25
6.13
8.23
7.03
4.71
5.91
4.44
1.60
24.15
4.71
6.58
53
16.94
Gross margin%
28.57
26.52
27.05
27.02
28.22
30.76
29.14
28.35
28.15
25.56
13.15
28.35
28.19
93
24.97
Operating margin%
14.42
14.96
16.88
18.46
18.00
18.52
19.53
19.23
19.66
19.98
11.35
19.53
18.49
69
13.73
Net margin%
13.02
14.52
11.68
12.94
15.18
17.03
19.33
20.11
18.29
16.63
18.46
18.29
15.91
77
10.45
P/E ratio (avg)x
55.31
54.13
63.11
74.56
80.73
84.89
81.97
88.14
96.26
108.4
9.557
88.14
81.35
63
37.16
EV/EBITx
6.595
7.350
6.796
6.943
7.145
7.511
7.520
7.361
7.309
7.370
30.12
7.370
7.330
64
27.09
FCF yield (avg)%
7.94
7.13
4.42
2.28
3.14
2.63
0.40
0.66
0.40
2.41
6.34
0.66
2.52
73
4.42
FCF margin%
21.54
22.66
22.71
23.54
24.12
25.63
26.14
27.40
26.48
24.78
5.49
26.14
24.45
91
1.709
FCF / Net incomex
1.316
1.426
1.630
1.693
1.675
1.885
2.260
2.480
2.907
3.148
0.185
2.480
1.789
12
3.40
ROIC%
25.29
22.31
22.36
24.43
22.90
20.20
19.66
21.73
19.05
19.27
5.11
19.66
22.02
61
24.83
Return on equity%
5.01
6.34
7.20
7.33
8.67
11.04
10.82
9.86
11.32
8.83
28.18
10.82
8.75
72
19.08
Return on assets%
25.81
28.09
28.18
26.78
24.32
25.35
26.12
26.44
28.63
27.03
11.76
26.44
26.61
28
1.23
EPSNT$
1.62
1.68
1.72
1.89
1.99
2.03
2.05
2.12
2.39
2.55
1.31
5.15%
4.98%
—
11.98
EPS growth%
2.57
4.36
5.65
7.83
6.19
3.59
2.06
0.86
2.67
5.64
22.28
2.67
3.97
48
1.16
Bookvalue per shNT$
1.78
2.07
2.16
2.58
2.97
3.24
3.90
4.69
4.92
5.38
0.84
12.62%
13.31%
—
0.75
FCF per shareNT$
0.32
0.34
0.32
0.33
0.29
0.29
0.26
0.26
0.25
0.27
1.76
(1.60%)
(1.67%)
—
1.60
Dividend per shNT$
1.81
1.85
2.03
2.02
1.87
1.89
2.08
2.12
2.05
2.06
1.25
1.95%
0.03%
—
17.29
Div yield (avg)%
17.16
16.73
17.67
16.62
18.40
20.60
19.62
19.56
21.07
23.41
11.98
20.60
18.98
13
8.71
Payout ratio%
16.68
16.20
16.62
17.00
19.79
17.60
15.38
15.27
12.39
13.35
13.21
15.27
16.41
63
0.476
Shares (diluted)B
0.742
0.838
0.820
0.923
1.052
1.050
1.033
1.099
1.175
1.365
0.468
5.35%
8.28%
21
7.38
Buyback yield%
6.41
6.91
8.47
10.50
7.77
8.33
7.72
10.58
13.13
11.85
25.06
10.58
8.40
39
0.977
D/E ratiox
1.886
2.148
2.057
1.872
2.040
2.340
2.516
2.656
2.624
2.890
1.504
2.624
2.244
68
1.187
Enterprise valueNT$B
1.663
1.714
1.823
1.863
1.924
2.121
1.985
1.937
1.815
1.938
1.072
0.15%
2.34%
94
1.641
LT debtNT$B
1.112
1.258
1.328
1.468
1.690
1.574
1.544
1.608
1.693
1.934
0.565
2.74%
5.15%
14
Cost of revenue
6.85%
0.99×
Operating expenses
6.99%
1.00×
Cash and investments
16.94%
Property and equipment
15.33%
Spread over hurdle
(3.07%)