2.254
RevenueNT$B
2.428
2.434
2.406
2.395
2.389
2.383
2.419
2.484
2.523
2.479
2.348
0.74%
0.10%
27
26.82
Revenue growth%
15.47
17.21
15.67
16.06
15.23
15.61
13.58
16.50
16.47
15.99
6.53
15.99
15.83
14
10.05
Gross margin%
9.86
12.75
14.60
15.28
13.94
10.97
12.38
12.09
9.79
11.88
20.05
11.88
12.23
91
23.39
Operating margin%
14.37
12.90
12.81
14.86
14.34
16.57
17.32
15.22
13.61
16.00
17.23
16.00
14.61
14
20.54
Net margin%
28.20
29.45
30.80
30.45
29.63
31.40
34.31
36.57
34.42
32.46
12.12
34.31
31.10
32
21.70
P/E ratio (avg)x
21.42
22.34
23.16
26.63
25.91
28.92
31.23
31.34
31.10
35.66
25.76
31.23
27.77
57
28.57
EV/EBITx
29.63
26.91
23.76
22.21
19.31
16.74
18.29
17.22
15.95
15.92
32.22
16.74
18.80
90
16.75
FCF yield (avg)%
4.76
5.78
6.62
8.57
7.96
6.98
9.26
8.63
9.81
7.85
25.66
8.63
7.90
78
25.93
FCF margin%
27.06
25.46
24.29
25.27
23.89
25.79
23.65
24.20
22.41
21.63
13.76
23.65
24.24
66
1.391
FCF / Net incomex
2.724
3.175
3.654
4.155
4.146
4.512
4.586
4.528
4.556
5.287
0.226
4.556
4.334
89
26.78
ROIC%
20.57
18.45
20.25
20.74
17.91
19.33
16.42
16.12
15.64
13.63
2.37
16.12
18.18
40
15.60
Return on equity%
4.76
4.30
2.47
1.15
0.40
0.40
0.70
0.40
0.85
0.40
4.61
0.40
0.77
67
17.33
Return on assets%
5.85
5.27
5.48
8.03
6.76
8.14
10.56
13.16
16.05
18.78
22.73
13.16
8.09
54
0.72
EPSNT$
0.45
0.46
0.46
0.49
0.54
0.55
0.54
0.52
0.55
0.62
0.76
2.62%
3.09%
—
3.43
EPS growth%
28.17
28.22
26.42
27.97
25.71
26.94
26.87
28.01
26.72
24.58
24.63
26.87
26.91
59
1.67
Bookvalue per shNT$
1.75
1.63
1.75
1.63
1.47
1.53
1.65
1.52
1.42
1.47
1.40
(0.04%)
(1.23%)
—
0.32
FCF per shareNT$
1.99
2.07
2.19
2.45
2.46
2.56
2.86
2.91
3.01
2.93
1.63
3.59%
3.59%
—
0.49
Dividend per shNT$
0.97
0.86
0.97
1.04
1.07
1.09
1.11
1.16
1.05
0.97
0.34
(2.01%)
0.35%
—
8.18
Div yield (avg)%
12.03
13.36
14.08
15.33
14.72
11.79
10.29
9.26
6.61
4.46
21.27
9.26
11.91
67
21.37
Payout ratio%
9.82
8.17
9.96
12.55
12.21
12.67
14.31
16.96
14.41
14.17
14.42
14.31
12.61
63
428.2
Shares (diluted)M
397.3
428.1
394.1
395.4
398.3
416.1
372.3
344.1
366.4
348.6
431.4
(2.63%)
(1.83%)
55
18.38
Buyback yield%
17.08
17.02
18.96
20.77
20.90
19.99
18.58
18.85
18.05
20.39
18.06
18.85
18.90
74
0.606
D/E ratiox
0.498
0.488
0.450
0.457
0.445
0.471
0.439
0.416
0.395
0.385
1.556
0.416
0.448
14
3,305
Enterprise valueNT$M
285.2
300.3
301.2
299.3
340.8
365.2
371.3
380.1
407.8
460.9
603.2
6.22%
5.64%
78
0.225
LT debtNT$B
2.632
2.559
2.419
2.196
2.114
2.020
2.171
2.170
2.168
2.034
0.716
(0.77%)
(2.00%)
46
Cost of revenue
0.37%
1.03×
Operating expenses
(0.57%)
0.93×
Goodwill & intangibles
20.23%
Property and equipment
19.10%
Spread over hurdle
38.00%