7.575
RevenueNT$B
26.84
27.74
27.96
28.74
28.66
29.30
29.78
30.96
31.46
32.35
8.022
2.45%
2.22%
34
21.34
Revenue growth%
22.03
19.24
21.49
22.35
21.05
21.40
21.59
18.83
19.88
18.80
5.51
19.88
21.22
93
19.60
Gross margin%
19.47
21.88
20.67
18.13
20.09
22.01
22.78
25.70
26.70
26.40
25.21
25.70
21.95
47
7.36
Operating margin%
11.37
13.50
11.94
14.59
17.26
18.47
17.41
20.38
19.49
18.55
22.26
18.55
17.34
86
12.82
Net margin%
9.22
7.61
6.14
3.44
1.32
0.69
2.92
5.82
8.32
7.29
21.89
5.82
5.98
54
27.84
P/E ratio (avg)x
32.60
35.91
36.54
33.97
35.70
35.19
34.85
38.91
40.60
45.75
22.38
38.91
35.80
48
37.79
EV/EBITx
50.24
47.44
44.29
44.17
50.59
55.98
57.24
64.42
62.02
70.34
9.103
62.02
53.29
38
26.60
FCF yield (avg)%
27.80
29.58
27.83
28.04
27.78
26.90
25.81
28.57
30.04
27.80
6.16
27.80
27.82
46
5.96
FCF margin%
6.77
8.89
6.80
9.44
9.26
11.61
11.85
13.95
14.94
12.42
3.23
12.42
10.53
59
1.511
FCF / Net incomex
1.094
1.171
1.264
1.197
1.137
1.214
1.139
1.240
1.089
0.990
0.509
1.139
1.155
55
9.72
ROIC%
10.91
12.45
10.40
8.33
6.32
5.96
8.63
11.18
9.11
11.18
11.49
9.11
9.75
77
21.69
Return on equity%
19.95
22.33
20.77
18.88
17.64
19.66
22.23
22.02
25.01
24.95
8.49
22.23
21.40
39
26.91
Return on assets%
32.12
29.13
29.50
31.09
30.06
29.14
31.33
28.86
27.20
29.51
24.06
29.14
29.50
43
263.12
EPSNT$
90.72
92.86
92.40
89.91
81.92
79.18
73.96
76.10
71.05
60.85
273.94
(5.77%)
(4.61%)
—
7.76
EPS growth%
10.78
13.72
16.43
15.74
16.80
18.68
15.90
15.09
15.91
15.19
25.82
15.90
15.82
77
185.40
Bookvalue per shNT$
101.54
107.82
100.09
93.60
101.41
101.82
102.18
94.13
102.94
100.47
175.08
(0.19%)
0.12%
—
273.62
FCF per shareNT$
281.97
313.10
346.70
386.09
409.68
382.18
357.30
385.44
388.44
386.95
69.67
(1.14%)
3.91%
—
99.08
Dividend per shNT$
140.40
140.02
133.32
134.56
128.20
150.12
170.66
193.97
202.95
233.49
143.74
12.74%
5.81%
—
4.08
Div yield (avg)%
5.36
3.07
5.88
7.84
6.88
6.89
4.20
4.05
6.51
8.19
27.79
6.51
6.20
68
14.96
Payout ratio%
28.89
27.36
28.08
26.71
24.21
24.95
22.64
24.44
22.42
23.08
29.77
23.08
24.70
35
99.28
Shares (diluted)M
144.4
141.9
166.0
185.2
215.0
238.5
279.9
313.3
304.7
339.9
99.29
9.59%
8.88%
66
29.90
Buyback yield%
14.27
13.42
14.84
17.74
19.36
21.20
20.72
20.40
19.35
20.40
4.99
20.40
19.35
11
0.846
D/E ratiox
0.154
0.149
0.129
0.139
0.151
0.138
0.141
0.133
0.127
0.121
0.864
0.133
0.139
9
18.37
Enterprise valueNT$B
10.19
10.40
9.936
10.31
10.96
10.35
9.784
10.36
10.36
11.37
26.23
0.75%
2.41%
70
21.16
LT debtNT$B
10.56
11.82
11.26
10.40
10.78
10.46
11.26
10.93
12.59
13.96
9.807
5.32%
4.04%
64
Cost of revenue
2.27%
1.00×
Operating expenses
2.48%
1.03×
Goodwill & intangibles
16.71%
Cash and investments
14.51%
Spread over hurdle
(1.26%)