1.873
RevenueNT$B
6.582
6.729
6.718
6.820
6.901
6.864
7.100
7.232
7.157
7.404
1.953
1.42%
1.48%
49
18.29
Revenue growth%
12.81
12.97
15.13
17.12
19.35
21.18
22.32
19.35
17.33
16.17
6.90
19.35
17.22
85
28.76
Gross margin%
12.60
12.11
14.84
16.38
15.29
15.62
14.98
15.96
17.90
16.72
23.02
15.96
15.46
44
27.87
Operating margin%
2.85
2.32
0.40
0.40
0.40
2.25
3.02
1.83
0.40
0.40
20.73
1.83
1.12
82
9.64
Net margin%
25.46
27.89
29.34
29.24
29.56
30.28
32.78
35.23
37.33
39.73
4.23
35.23
29.92
89
34.59
P/E ratio (avg)x
6.127
5.994
6.744
7.554
8.351
8.831
8.675
8.757
9.142
10.06
37.72
8.831
8.513
72
32.50
EV/EBITx
23.81
22.26
23.30
23.14
22.05
21.00
22.72
20.45
21.80
19.63
15.27
21.00
22.16
61
21.87
FCF yield (avg)%
17.91
18.73
17.56
19.76
21.76
19.49
20.98
18.41
21.00
22.24
21.18
20.98
19.63
21
29.55
FCF margin%
27.93
28.56
31.55
32.20
34.22
35.33
38.06
37.90
37.47
37.76
21.37
37.76
34.77
65
0.122
FCF / Net incomex
2.069
2.099
2.167
2.106
2.403
2.219
2.113
1.985
2.182
2.476
1.560
2.182
2.140
26
29.47
ROIC%
2.38
4.67
6.56
5.44
8.23
8.80
7.72
10.45
11.15
12.40
12.28
10.45
7.97
16
27.87
Return on equity%
1.04
0.40
0.40
0.40
0.40
0.55
0.40
0.40
0.40
0.40
10.75
0.40
0.40
31
6.63
Return on assets%
15.49
17.38
16.49
19.16
17.13
17.65
17.81
17.77
19.94
21.16
27.73
17.81
17.71
32
6.21
EPSNT$
14.56
14.58
12.95
14.06
13.40
12.41
12.74
12.29
11.24
11.53
6.67
(2.96%)
(2.68%)
—
4.08
EPS growth%
19.38
18.94
19.58
19.10
17.86
20.43
17.68
18.50
16.01
15.90
4.87
17.68
18.72
28
10.11
Bookvalue per shNT$
9.98
9.28
8.96
9.59
9.84
9.53
8.57
8.76
8.25
8.12
15.79
(3.77%)
(1.98%)
—
12.37
FCF per shareNT$
17.47
15.86
16.93
16.00
15.39
15.36
15.72
14.04
14.68
14.91
10.03
(0.63%)
(1.07%)
—
16.46
Dividend per shNT$
38.44
40.53
44.86
47.70
53.21
52.85
50.99
48.91
49.12
53.95
25.03
0.28%
4.24%
—
22.07
Div yield (avg)%
27.92
25.59
27.61
28.35
29.62
29.09
31.38
29.94
29.90
30.36
25.03
29.94
29.35
65
24.39
Payout ratio%
16.31
15.76
16.52
15.74
18.65
19.84
21.82
20.09
19.97
18.64
20.06
19.97
18.64
94
80.18
Shares (diluted)M
96.90
98.36
106.4
125.2
123.8
139.0
148.0
170.0
183.3
196.1
81.47
9.62%
7.95%
82
3.52
Buyback yield%
13.39
16.32
17.16
16.38
14.17
16.69
19.52
20.67
21.76
23.22
19.74
20.67
16.92
30
0.393
D/E ratiox
0.323
0.344
0.378
0.408
0.430
0.403
0.401
0.376
0.385
0.351
1.176
0.385
0.382
63
2.217
Enterprise valueNT$B
11.08
11.15
12.26
12.00
11.40
13.10
13.57
12.73
12.32
13.94
2.360
4.11%
3.58%
69
6.232
LT debtNT$B
1.312
1.245
1.272
1.277
1.247
1.180
1.123
1.170
1.216
1.194
0.765
(0.86%)
(1.92%)
83
Cost of revenue
1.48%
1.00×
Operating expenses
1.21%
0.97×
Property and equipment
16.25%
Spread over hurdle
(7.37%)