4.869
RevenueNT$B
2.842
3.041
3.318
3.491
3.756
3.985
4.310
4.564
4.858
5.172
5.080
6.60%
7.18%
51
6.13
Revenue growth%
9.06
9.85
12.63
12.93
13.22
14.06
15.56
14.83
15.38
17.05
26.26
15.38
13.64
91
18.81
Gross margin%
24.24
22.83
21.67
20.91
23.02
22.33
20.91
19.40
21.26
19.82
10.37
20.91
21.46
90
6.90
Operating margin%
18.49
16.38
16.34
14.55
15.30
15.03
13.79
14.10
11.20
10.07
25.00
13.79
14.79
12
15.03
Net margin%
11.18
11.14
11.74
12.26
11.89
9.86
7.64
5.89
6.11
3.68
28.85
6.11
10.50
33
7.984
P/E ratio (avg)x
19.14
18.46
18.60
19.84
21.86
23.09
26.99
30.33
35.52
39.52
32.52
30.33
22.48
84
6.688
EV/EBITx
29.71
30.19
28.79
28.54
28.24
32.86
32.84
35.66
38.87
42.62
18.81
35.66
31.51
94
20.01
FCF yield (avg)%
16.40
17.48
18.79
18.19
15.90
16.65
17.21
15.38
15.25
15.75
12.84
15.75
16.53
82
18.44
FCF margin%
20.71
20.55
21.20
20.66
17.93
20.37
19.20
21.20
20.56
22.92
2.33
20.56
20.61
12
1.717
FCF / Net incomex
0.906
1.020
1.072
1.128
1.117
1.240
1.200
1.090
1.104
1.239
0.775
1.200
1.110
25
20.48
ROIC%
13.29
12.45
14.42
15.39
14.97
13.49
13.55
16.47
14.60
16.05
10.70
14.60
14.51
20
28.69
Return on equity%
15.26
16.56
16.50
14.32
14.75
16.04
15.86
15.01
17.03
18.41
15.31
16.04
15.95
60
18.83
Return on assets%
12.05
9.22
10.10
12.46
11.63
14.20
11.86
12.14
10.71
8.38
15.13
11.86
11.74
27
3.73
EPSNT$
10.78
10.61
10.72
10.70
10.44
10.15
11.14
11.50
13.47
15.06
4.10
7.61%
5.11%
—
15.17
EPS growth%
20.56
22.16
19.34
22.01
24.35
24.51
22.89
23.75
24.22
23.09
17.61
23.75
22.99
53
2.68
Bookvalue per shNT$
3.85
3.47
3.15
2.68
2.85
2.71
2.32
2.43
2.09
1.89
1.73
(7.91%)
(7.62%)
—
4.46
FCF per shareNT$
2.36
2.66
2.66
2.68
2.96
3.33
3.24
3.22
3.55
3.64
4.51
4.24%
5.66%
—
5.51
Dividend per shNT$
3.77
3.81
3.68
4.17
4.30
5.01
5.59
6.03
5.72
6.72
1.14
9.34%
7.18%
—
26.74
Div yield (avg)%
0.40
2.19
2.49
1.64
1.86
4.85
3.40
3.54
2.69
3.11
19.37
3.40
2.59
91
24.94
Payout ratio%
25.99
25.30
27.65
26.05
28.65
28.37
31.30
33.55
33.75
32.64
24.02
32.64
28.51
34
446.7
Shares (diluted)M
360.8
377.5
336.7
293.5
269.6
267.6
240.4
260.0
268.0
282.9
441.4
0.97%
(2.09%)
77
7.25
Buyback yield%
18.50
19.81
22.27
20.69
19.89
19.57
18.75
20.50
17.86
17.51
16.91
18.75
19.69
21
0.143
D/E ratiox
2.182
2.236
2.297
2.313
2.373
2.442
2.701
2.805
2.782
2.923
0.246
2.782
2.407
26
1.520
Enterprise valueNT$B
1.105
1.068
1.061
1.034
1.001
0.922
0.999
0.977
1.047
1.069
1.120
1.33%
(1.11%)
88
2.336
LT debtNT$B
2.192
2.336
2.530
2.615
2.824
2.849
3.162
3.188
3.162
2.798
0.591
(0.18%)
1.35%
15
Cost of revenue
7.14%
1.00×
Operating expenses
7.27%
1.01×
Property and equipment
18.86%
Goodwill & intangibles
15.96%
Spread over hurdle
(0.77%)