0.763
RevenueNT$B
0.488
0.528
0.578
0.615
0.661
0.717
0.774
0.858
0.920
1.009
0.816
8.82%
8.30%
54
27.91
Revenue growth%
31.99
29.24
30.10
28.45
26.20
23.61
26.60
27.60
27.95
25.93
19.60
26.60
27.78
17
3.47
Gross margin%
20.21
22.25
21.80
23.49
25.42
23.04
20.69
22.96
22.70
22.35
5.37
22.70
22.53
14
3.47
Operating margin%
19.86
18.58
19.67
22.29
20.42
21.16
18.86
17.34
14.85
17.84
5.54
17.84
19.27
73
12.08
Net margin%
7.78
10.73
12.83
14.27
15.60
14.17
11.93
14.31
12.54
10.54
14.07
12.54
12.68
27
33.50
P/E ratio (avg)x
41.03
38.57
42.26
48.46
54.89
61.60
67.94
74.59
83.66
82.62
19.95
74.59
58.25
57
30.24
EV/EBITx
24.89
27.03
30.99
33.68
37.39
36.36
39.18
38.97
36.38
34.90
11.98
36.38
35.63
78
8.98
FCF yield (avg)%
26.82
28.73
27.25
24.44
23.31
23.79
26.13
25.18
25.53
24.02
25.53
25.18
25.36
70
22.09
FCF margin%
26.64
24.87
23.05
23.87
25.52
24.86
26.09
27.38
30.28
28.16
20.57
27.38
25.80
88
0.680
FCF / Net incomex
0.918
0.993
1.202
1.395
1.553
1.562
1.662
1.727
1.886
2.044
1.078
1.727
1.558
22
2.47
ROIC%
12.15
13.32
14.12
12.22
15.02
17.23
15.14
17.73
16.21
16.17
11.19
16.21
15.08
37
20.73
Return on equity%
9.87
8.26
10.87
11.48
9.38
6.87
9.25
10.73
13.66
12.45
27.60
10.73
10.30
21
16.25
Return on assets%
12.84
13.07
11.54
9.03
11.95
14.36
16.48
19.00
19.51
21.48
19.19
19.00
13.72
54
3.89
EPSNT$
4.60
4.35
4.04
4.03
4.05
3.54
3.41
3.14
2.94
2.85
4.01
(6.75%)
(3.81%)
—
17.44
EPS growth%
14.97
15.43
15.62
16.79
17.19
16.32
16.12
18.40
17.82
16.53
25.38
16.53
16.43
65
2.52
Bookvalue per shNT$
4.87
5.20
5.00
5.00
5.60
5.94
6.07
6.33
6.57
6.75
2.81
3.81%
3.10%
—
5.17
FCF per shareNT$
5.70
6.63
6.69
7.14
7.12
8.15
7.76
9.03
8.62
8.93
4.71
4.63%
5.94%
—
1.59
Dividend per shNT$
4.03
4.38
4.60
4.89
5.22
5.84
5.55
5.28
5.36
5.16
2.48
(0.22%)
2.48%
—
11.10
Div yield (avg)%
10.30
9.21
11.43
11.52
13.06
15.42
13.73
11.13
12.54
12.37
12.00
12.54
11.95
46
23.68
Payout ratio%
16.68
15.27
17.72
16.81
17.69
15.73
16.82
17.21
15.52
15.40
27.60
15.73
16.75
17
67.54
Shares (diluted)M
65.55
65.77
72.47
84.41
92.36
91.38
102.8
118.4
112.0
126.0
67.97
6.41%
6.24%
42
6.93
Buyback yield%
12.81
10.07
8.70
6.10
9.05
6.21
6.42
5.64
7.17
9.38
3.34
6.42
7.93
80
1.070
D/E ratiox
0.128
0.134
0.135
0.141
0.126
0.133
0.120
0.116
0.101
0.103
0.441
0.116
0.127
31
561.1
Enterprise valueNT$M
273.6
278.5
271.0
270.2
293.5
265.9
234.4
258.8
286.0
308.1
752.2
0.97%
1.99%
60
356.8
LT debtNT$M
677.5
612.0
623.3
642.4
691.4
681.7
712.9
719.8
747.2
779.3
146.8
2.42%
1.52%
90
Cost of revenue
8.30%
1.00×
Operating expenses
8.60%
1.03×
Property and equipment
18.63%
Cash and investments
15.81%
Spread over hurdle
58.33%