0.276
RevenueNT$B
0.996
1.063
1.101
1.183
1.222
1.318
1.417
1.473
1.537
1.648
0.294
6.16%
5.52%
24
20.39
Revenue growth%
10.74
9.40
6.97
5.49
5.82
8.55
10.04
8.12
5.97
8.56
12.64
8.55
8.34
34
15.76
Gross margin%
27.65
27.13
24.54
25.72
28.58
26.08
26.29
27.73
25.69
24.98
10.62
26.08
26.18
28
25.32
Operating margin%
9.78
9.75
9.45
9.47
7.53
7.55
9.22
6.48
9.43
8.93
9.53
8.93
9.33
45
17.38
Net margin%
28.66
29.79
28.86
26.78
28.96
29.97
28.81
28.74
28.49
29.77
9.43
28.81
28.84
63
15.53
P/E ratio (avg)x
31.52
31.73
32.65
35.85
38.59
37.26
38.37
40.42
43.39
42.07
36.69
40.42
37.82
59
9.603
EV/EBITx
13.66
13.83
14.86
15.00
12.95
13.30
13.89
12.41
13.24
13.57
6.423
13.30
13.61
75
17.97
FCF yield (avg)%
12.62
14.40
12.56
12.66
15.23
15.38
16.43
19.20
17.02
14.61
7.83
16.43
14.92
72
28.05
FCF margin%
7.89
5.18
3.53
4.60
6.35
4.06
4.76
5.47
5.13
6.01
4.86
5.13
5.16
83
0.609
FCF / Net incomex
0.681
0.691
0.625
0.637
0.688
0.736
0.744
0.725
0.679
0.769
1.311
0.736
0.690
66
25.22
ROIC%
19.99
18.07
20.70
21.20
21.07
21.92
20.12
21.49
19.44
18.82
13.86
20.12
20.41
33
13.92
Return on equity%
18.09
21.06
20.11
21.20
23.18
25.25
26.00
26.63
27.84
25.43
3.41
26.00
24.22
33
11.07
Return on assets%
6.57
9.08
6.78
5.33
2.84
5.80
6.86
6.18
6.40
7.64
16.66
6.40
6.48
95
9.38
EPSNT$
9.54
10.05
10.07
10.66
10.04
9.76
8.46
8.75
8.99
9.10
9.88
(1.94%)
(0.38%)
—
18.34
EPS growth%
12.04
10.85
13.13
10.72
9.46
8.70
6.33
4.00
5.62
3.14
5.31
5.62
9.08
6
13.02
Bookvalue per shNT$
9.21
10.50
10.59
10.49
10.24
9.68
10.27
9.90
9.43
9.08
13.84
(2.38%)
1.09%
—
16.07
FCF per shareNT$
4.57
5.01
4.75
5.42
5.12
4.85
5.03
5.66
5.68
5.80
8.06
2.52%
2.92%
—
12.89
Dividend per shNT$
12.78
13.13
13.71
13.46
13.73
13.02
11.77
10.40
9.98
9.37
9.72
(7.36%)
(3.65%)
—
17.70
Div yield (avg)%
31.87
30.94
33.52
35.33
37.46
40.44
41.67
42.10
43.39
42.96
20.11
42.10
38.95
56
11.94
Payout ratio%
28.77
27.78
24.95
22.99
24.61
22.72
21.29
22.33
22.95
24.70
18.02
22.72
23.80
41
113.6
Shares (diluted)M
131.4
127.3
119.6
122.4
125.1
138.8
133.5
146.5
169.7
164.2
111.9
5.59%
2.62%
74
24.98
Buyback yield%
0.92
0.40
0.69
2.75
3.01
1.84
1.13
1.58
0.40
0.40
26.28
1.13
1.02
51
0.150
D/E ratiox
1.010
0.981
1.097
0.998
1.095
1.007
0.973
1.028
0.981
0.892
1.015
0.981
1.003
62
1.660
Enterprise valueNT$B
1.590
1.772
1.653
1.827
1.845
1.867
1.757
1.855
2.103
2.117
1.986
2.79%
3.74%
41
1.990
LT debtNT$B
1.011
0.991
0.997
1.073
1.085
1.068
1.151
1.248
1.179
1.055
1.233
(0.55%)
(0.28%)
49
Cost of revenue
5.52%
1.00×
Operating expenses
5.70%
1.02×
Cash and investments
19.36%
Goodwill & intangibles
18.84%
Spread over hurdle
(6.61%)