4.755
RevenueNT$B
4.952
5.071
5.367
5.685
6.014
6.111
6.189
6.502
6.601
6.861
5.135
2.67%
3.56%
83
15.26
Revenue growth%
24.59
25.95
23.78
21.32
20.62
17.84
15.32
16.65
18.41
18.48
27.17
17.84
19.55
71
4.55
Gross margin%
15.97
14.23
13.55
11.42
11.27
10.70
7.70
7.02
8.76
7.00
5.56
7.70
10.98
92
8.04
Operating margin%
22.95
21.73
20.83
18.78
19.12
17.50
20.23
22.97
24.31
22.07
8.53
22.07
21.28
87
5.06
Net margin%
18.25
16.55
16.34
16.31
14.21
12.75
11.32
12.92
14.40
13.34
14.18
12.92
14.30
39
18.86
P/E ratio (avg)x
10.73
11.38
10.87
10.20
9.204
8.407
8.524
8.420
7.957
8.276
37.83
8.407
8.864
70
35.24
EV/EBITx
23.70
24.84
26.58
26.07
26.87
27.04
25.69
23.10
20.33
19.07
35.11
23.10
25.26
90
29.27
FCF yield (avg)%
28.09
29.47
28.14
26.25
28.14
27.55
29.65
31.15
33.99
36.72
2.69
31.15
28.80
5
9.57
FCF margin%
9.80
7.77
5.04
3.01
5.80
8.75
7.52
5.52
4.58
3.80
6.97
5.52
5.66
14
0.500
FCF / Net incomex
0.513
0.557
0.566
0.524
0.475
0.431
0.455
0.467
0.452
0.459
0.337
0.455
0.471
93
11.63
ROIC%
3.75
3.58
6.09
3.43
6.27
8.68
7.27
7.04
8.83
8.83
22.74
8.68
6.66
12
24.52
Return on equity%
33.79
34.07
35.22
34.46
33.47
33.96
34.42
35.55
34.07
34.69
4.05
34.42
34.25
38
11.61
Return on assets%
14.15
13.04
10.62
8.75
8.67
7.50
5.45
6.67
4.08
6.85
2.37
6.67
8.08
20
3.06
EPSNT$
1.41
1.54
1.71
1.59
1.67
1.83
1.81
1.65
1.60
1.45
3.18
(2.67%)
0.86%
—
18.43
EPS growth%
18.44
20.47
22.46
22.66
20.80
17.92
17.45
18.95
19.28
17.26
16.35
17.92
19.11
26
1.90
Bookvalue per shNT$
3.93
4.53
5.04
5.00
5.31
5.71
5.65
5.85
6.34
6.86
0.44
5.26%
7.22%
—
1.79
FCF per shareNT$
2.40
2.36
2.64
2.70
2.94
3.45
3.63
3.87
4.33
4.41
1.90
8.45%
6.08%
—
1.63
Dividend per shNT$
4.07
3.97
4.29
4.20
4.38
4.18
4.27
4.38
4.19
4.32
1.91
(0.29%)
1.07%
—
25.91
Div yield (avg)%
10.08
7.87
8.45
11.35
8.62
7.12
5.47
3.92
4.53
4.63
25.70
4.63
7.49
18
13.46
Payout ratio%
18.28
16.74
14.71
11.81
11.12
9.05
6.98
8.19
7.24
4.28
19.66
7.24
10.08
85
1.556
Shares (diluted)B
1.701
1.626
1.831
1.938
1.854
1.871
1.926
1.961
2.120
2.343
1.592
4.79%
3.75%
8
25.91
Buyback yield%
10.79
9.76
10.53
13.37
14.16
13.84
11.45
11.40
8.77
10.14
27.21
11.40
11.10
9
0.289
D/E ratiox
0.382
0.348
0.331
0.329
0.323
0.337
0.305
0.286
0.279
0.306
1.569
0.305
0.326
54
1.445
Enterprise valueNT$B
3.322
3.529
4.047
4.596
5.167
5.801
5.901
5.827
5.940
6.703
1.154
5.34%
7.80%
57
2.711
LT debtNT$B
3.194
2.999
3.307
3.257
3.497
4.026
3.980
4.239
4.071
4.707
0.495
6.12%
3.45%
84
Cost of revenue
3.31%
0.98×
Operating expenses
3.36%
0.98×
Property and equipment
20.99%
Goodwill & intangibles
15.34%
Spread over hurdle
46.79%