0.275
RevenueNT$B
0.639
0.690
0.755
0.811
0.900
0.964
1.065
1.136
1.210
1.340
0.295
8.28%
8.37%
72
19.11
Revenue growth%
9.34
10.75
10.98
10.08
10.12
9.99
9.10
8.13
10.24
12.11
2.93
9.99
10.10
59
9.28
Gross margin%
10.10
11.25
12.78
13.99
13.83
16.35
18.06
15.08
14.65
12.46
20.72
15.08
13.91
70
13.49
Operating margin%
8.40
6.88
9.52
6.69
9.61
12.20
13.25
12.04
11.82
10.39
13.26
12.04
10.00
44
24.78
Net margin%
6.31
6.08
5.64
8.06
10.93
9.31
10.36
9.39
8.05
5.70
10.48
9.31
8.06
37
29.47
P/E ratio (avg)x
36.46
36.88
37.09
44.06
47.98
48.82
52.35
52.96
52.85
54.17
19.34
52.85
48.40
46
13.55
EV/EBITx
11.74
13.16
14.27
16.79
18.38
19.47
19.71
22.07
25.47
28.46
29.71
22.07
18.93
87
27.67
FCF yield (avg)%
27.78
27.55
30.30
31.46
29.06
31.27
33.08
32.71
32.59
32.42
12.35
32.59
31.36
60
19.01
FCF margin%
9.59
9.98
11.35
10.75
10.64
11.74
14.02
14.47
16.44
17.61
25.67
14.47
11.54
81
0.360
FCF / Net incomex
0.743
0.877
0.926
0.979
1.036
1.167
1.307
1.356
1.544
1.762
0.650
1.356
1.102
93
20.01
ROIC%
4.82
5.09
4.31
5.81
7.93
9.87
7.69
10.33
12.63
10.71
15.91
10.33
7.81
66
16.61
Return on equity%
34.00
33.78
36.52
35.03
37.06
37.90
37.66
38.97
38.69
38.48
25.79
38.48
37.36
8
24.13
Return on assets%
29.15
30.02
30.68
32.89
30.28
28.77
27.70
26.92
24.54
23.18
7.86
26.92
28.96
9
13.27
EPSNT$
8.00
7.20
6.87
6.85
6.97
6.11
6.61
6.82
6.94
7.17
14.48
0.59%
(0.61%)
—
22.34
EPS growth%
26.50
23.85
23.48
25.24
23.01
21.40
23.03
22.99
20.28
21.97
16.93
21.97
23.02
80
17.64
Bookvalue per shNT$
9.04
9.51
9.73
8.92
8.67
8.05
7.76
8.33
7.53
7.03
13.83
(4.11%)
(2.85%)
—
13.63
FCF per shareNT$
25.11
29.81
30.85
36.25
42.17
45.99
47.78
51.46
55.15
63.15
14.43
8.41%
9.85%
—
15.90
Dividend per shNT$
13.14
12.75
13.87
13.60
12.49
11.83
10.28
10.89
9.73
8.40
5.00
(7.62%)
(4.67%)
—
28.54
Div yield (avg)%
27.27
29.28
31.55
32.18
32.61
32.74
31.25
32.21
33.47
33.10
12.74
32.74
32.20
12
24.54
Payout ratio%
14.37
16.99
15.54
17.11
15.76
14.05
13.72
14.79
15.22
14.11
25.43
14.11
15.00
61
42.73
Shares (diluted)M
28.94
31.46
33.23
33.50
32.60
32.19
35.06
36.87
35.37
38.76
42.50
3.52%
1.54%
67
18.03
Buyback yield%
0.40
1.62
2.10
1.71
0.40
0.40
1.27
1.35
3.27
2.41
7.65
1.35
1.48
94
0.646
D/E ratiox
2.278
2.167
2.545
2.557
2.576
2.772
3.164
3.611
4.236
4.968
0.478
3.611
2.674
72
0.752
Enterprise valueNT$B
0.797
0.841
0.996
1.093
1.129
1.149
1.360
1.433
1.547
1.654
0.858
7.94%
7.97%
29
1.154
LT debtNT$B
0.956
0.983
1.150
1.338
1.487
1.755
1.729
1.737
1.996
2.186
0.786
8.01%
10.18%
54
Cost of revenue
8.12%
0.98×
Operating expenses
8.73%
1.03×
Cash and investments
19.25%
Spread over hurdle
63.49%