1.439
RevenueNT$B
1.722
1.804
1.871
1.963
2.019
2.150
2.263
2.433
2.502
2.630
1.587
5.43%
5.07%
71
13.35
Revenue growth%
15.14
16.91
19.73
20.15
21.98
20.69
18.07
15.13
14.69
14.50
16.54
15.13
17.49
15
7.77
Gross margin%
15.40
17.80
15.52
13.84
12.45
13.32
14.76
13.25
12.78
15.59
22.30
13.32
14.30
82
9.41
Operating margin%
3.67
4.88
7.78
8.37
7.63
7.18
4.44
4.57
5.96
8.16
3.07
5.96
6.57
80
14.12
Net margin%
12.78
11.37
11.16
9.35
10.87
10.62
8.00
7.08
10.00
12.12
22.73
10.00
10.74
71
29.11
P/E ratio (avg)x
10.53
9.697
8.681
8.056
8.608
7.584
6.809
5.957
6.308
5.631
20.46
6.308
7.820
53
34.96
EV/EBITx
20.72
18.21
16.51
16.70
15.23
14.39
15.73
16.61
15.56
14.89
17.04
15.56
16.12
67
9.97
FCF yield (avg)%
5.73
4.45
4.21
1.56
3.29
0.61
0.40
0.40
0.40
0.40
18.41
0.40
1.08
20
7.96
FCF margin%
23.37
22.87
21.14
19.25
22.06
20.39
23.00
24.77
25.33
27.60
27.46
24.77
22.93
28
1.324
FCF / Net incomex
1.538
1.693
1.561
1.449
1.333
1.423
1.446
1.273
1.312
1.424
0.808
1.423
1.435
60
26.24
ROIC%
14.34
13.62
13.65
11.49
9.07
9.18
9.38
10.92
11.27
13.18
28.76
10.92
11.38
11
7.27
Return on equity%
11.57
11.31
9.79
9.14
10.85
13.72
13.18
12.03
10.62
8.83
26.43
12.03
11.08
30
29.98
Return on assets%
20.72
21.18
20.47
22.38
21.01
23.62
21.99
21.93
21.19
20.58
12.81
21.93
21.18
65
0.94
EPSNT$
2.91
3.17
3.33
3.26
3.63
4.01
3.85
4.41
4.33
4.83
1.03
5.90%
4.78%
—
16.41
EPS growth%
14.96
17.76
14.97
12.98
12.38
10.11
8.65
5.72
3.96
2.41
14.23
5.72
11.25
70
1.27
Bookvalue per shNT$
8.18
8.28
9.66
11.42
12.87
13.48
13.15
15.72
15.85
17.55
1.62
6.39%
9.65%
—
1.97
FCF per shareNT$
0.87
0.87
0.76
0.69
0.67
0.66
0.68
0.60
0.53
0.47
5.51
(6.88%)
(7.05%)
—
2.32
Dividend per shNT$
5.41
5.38
5.85
5.71
5.81
6.21
5.42
5.06
5.10
5.44
1.43
(1.30%)
0.19%
—
4.44
Div yield (avg)%
25.29
22.83
21.07
22.77
19.90
20.05
18.57
18.37
16.49
17.83
12.70
18.37
19.97
35
11.51
Payout ratio%
28.41
27.05
29.73
30.52
28.48
26.73
24.81
22.44
23.68
26.49
16.22
24.81
26.89
81
125.7
Shares (diluted)M
192.3
216.6
242.1
272.4
292.6
305.6
288.0
308.5
326.3
321.1
123.6
1.88%
5.56%
70
3.03
Buyback yield%
9.57
9.89
9.91
11.27
9.84
12.02
9.39
10.14
8.61
8.62
13.74
9.39
9.86
56
0.579
D/E ratiox
1.108
1.180
1.012
0.876
0.893
0.861
0.917
0.809
0.801
0.817
0.776
0.817
0.885
52
0.658
Enterprise valueNT$B
2.302
2.230
2.596
2.645
2.994
3.446
3.600
3.521
4.090
4.683
0.960
9.35%
6.96%
13
2.202
LT debtNT$B
2.057
2.131
2.460
2.390
2.699
2.832
2.740
2.756
2.999
3.237
1.852
3.71%
4.39%
14
Cost of revenue
5.28%
1.02×
Operating expenses
4.54%
0.95×
Property and equipment
17.94%
Goodwill & intangibles
14.99%
Spread over hurdle
29.69%