0.728
RevenueNT$B
2.169
2.293
2.425
2.535
2.646
2.829
2.991
3.154
3.284
3.493
0.760
5.71%
5.52%
88
27.92
Revenue growth%
21.17
20.06
20.29
23.08
23.56
23.24
25.07
22.19
21.34
21.26
2.63
22.19
21.76
50
29.78
Gross margin%
4.86
6.94
5.11
5.22
4.99
3.69
6.49
4.31
6.50
5.19
17.20
5.19
5.15
82
12.17
Operating margin%
2.19
4.55
2.98
0.81
0.40
0.40
2.95
4.50
3.15
0.54
15.72
2.95
2.57
78
26.88
Net margin%
9.02
6.96
8.18
8.39
9.91
11.84
11.49
10.97
13.96
13.61
18.82
11.84
10.44
79
9.337
P/E ratio (avg)x
8.524
9.156
9.505
9.445
8.121
8.680
9.474
10.35
8.997
8.634
34.85
8.997
9.076
51
11.18
EV/EBITx
9.393
8.644
8.956
9.108
9.269
9.829
9.983
10.74
11.42
10.67
17.02
10.67
9.611
24
19.96
FCF yield (avg)%
39.32
37.42
35.39
34.64
35.47
34.03
34.80
34.88
33.82
34.07
26.28
34.07
34.84
12
20.95
FCF margin%
20.34
18.38
15.92
13.67
15.87
13.81
11.67
14.11
15.28
13.40
14.40
13.81
14.69
27
1.157
FCF / Net incomex
1.322
1.530
1.808
1.749
1.709
1.852
2.155
2.409
2.326
2.367
0.847
2.326
1.830
70
26.86
ROIC%
4.10
2.10
0.40
0.40
3.23
2.46
2.05
1.34
0.40
0.40
22.64
1.34
1.70
12
15.43
Return on equity%
27.48
30.47
30.82
33.29
36.05
36.17
35.97
35.41
33.09
32.26
25.79
35.41
33.19
74
29.69
Return on assets%
0.40
0.40
0.40
0.40
0.40
0.40
1.95
3.91
3.85
2.65
6.06
2.65
0.40
24
17.55
EPSNT$
18.97
16.91
14.76
13.17
12.55
12.29
13.04
11.65
11.01
10.08
19.09
(4.28%)
(6.06%)
—
22.61
EPS growth%
9.56
6.97
9.62
7.91
6.65
6.72
8.30
11.23
10.56
8.83
13.26
8.83
8.56
6
16.92
Bookvalue per shNT$
24.32
25.14
25.13
27.56
31.51
35.52
33.21
33.92
34.28
38.16
3.70
3.90%
5.38%
—
17.01
FCF per shareNT$
24.96
25.97
27.16
28.07
25.73
26.02
28.75
32.23
36.48
33.93
5.97
5.69%
4.28%
—
10.78
Dividend per shNT$
10.21
10.06
10.45
10.51
9.47
8.79
9.78
10.81
10.89
10.64
13.27
2.36%
0.53%
—
26.54
Div yield (avg)%
8.31
7.06
4.60
7.43
10.13
11.16
13.97
13.58
13.47
13.80
16.29
13.58
10.65
23
3.16
Payout ratio%
22.68
23.50
20.53
17.73
19.24
18.56
20.93
19.17
16.82
18.19
18.14
18.56
19.20
12
59.48
Shares (diluted)M
71.96
80.64
91.18
86.77
92.96
89.99
84.66
91.06
102.0
106.0
60.22
2.65%
3.09%
84
13.99
Buyback yield%
9.86
11.95
12.22
15.09
12.40
12.94
14.36
17.13
19.85
17.89
15.06
17.13
13.65
14
1.039
D/E ratiox
0.216
0.208
0.213
0.229
0.208
0.199
0.215
0.203
0.207
0.232
1.510
0.207
0.210
37
1.564
Enterprise valueNT$B
4.202
4.893
5.581
5.596
5.757
6.377
6.496
7.152
7.658
8.343
2.582
7.70%
7.93%
95
2.413
LT debtNT$B
1.126
1.069
1.110
1.181
1.126
1.028
1.130
1.235
1.324
1.242
1.029
1.99%
0.66%
83
Cost of revenue
5.59%
1.01×
Operating expenses
5.57%
1.00×
Cash and investments
15.72%
Spread over hurdle
12.07%