0.463
RevenueNT$B
1.815
1.963
2.077
2.224
2.395
2.571
2.810
2.990
3.228
3.470
0.500
7.70%
7.76%
44
6.28
Revenue growth%
3.43
1.47
3.98
3.36
5.57
5.17
7.96
8.29
9.08
6.64
24.71
7.96
5.37
45
2.36
Gross margin%
9.52
10.85
8.34
9.64
8.91
6.67
7.34
4.37
4.17
6.48
15.39
6.48
7.84
46
8.56
Operating margin%
23.97
23.57
25.48
23.99
26.31
23.58
25.92
24.71
23.56
22.53
17.41
23.58
23.98
55
21.55
Net margin%
3.05
1.63
1.40
0.44
2.23
1.53
1.14
0.40
0.40
1.50
21.99
1.14
1.45
45
33.15
P/E ratio (avg)x
13.31
14.37
14.83
14.60
14.40
15.30
14.83
14.15
14.77
14.67
32.07
14.77
14.63
82
10.30
EV/EBITx
57.22
54.72
59.42
58.81
65.12
74.90
77.22
80.81
83.47
94.57
35.22
80.81
70.01
91
6.50
FCF yield (avg)%
4.53
3.59
6.55
8.07
5.27
6.07
6.17
5.85
5.20
7.66
19.38
6.07
5.96
87
19.34
FCF margin%
13.29
11.32
11.22
9.06
6.35
8.11
10.11
9.82
7.83
9.57
19.33
9.57
9.70
35
1.301
FCF / Net incomex
1.603
1.573
1.597
1.656
1.864
1.893
1.853
2.092
2.172
2.368
1.296
2.092
1.859
86
27.54
ROIC%
9.50
11.31
9.42
6.95
4.59
3.34
0.40
3.29
4.27
4.08
5.24
3.34
4.43
82
21.15
Return on equity%
21.25
23.21
22.78
24.62
27.37
27.83
28.55
29.43
28.82
30.09
25.68
28.82
27.60
61
15.52
Return on assets%
25.12
25.81
26.50
28.19
26.89
25.99
25.90
24.49
24.45
27.28
18.29
25.90
25.95
18
5.59
EPSNT$
16.39
15.55
13.84
12.77
12.84
12.31
13.12
11.50
11.36
11.22
6.05
(2.68%)
(3.39%)
—
4.57
EPS growth%
18.89
20.38
18.31
19.60
21.48
21.53
19.28
16.30
15.30
14.07
3.54
16.30
19.08
65
15.73
Bookvalue per shNT$
20.20
21.36
22.18
23.85
25.55
30.41
32.29
35.61
36.18
41.65
7.30
10.27%
8.71%
—
16.18
FCF per shareNT$
5.24
5.10
4.47
4.42
3.89
4.24
4.46
4.82
5.36
5.13
13.00
5.71%
0.42%
—
5.07
Dividend per shNT$
6.56
6.91
6.31
5.79
5.30
5.57
6.08
6.87
6.32
6.25
9.77
3.35%
0.07%
—
16.84
Div yield (avg)%
2.06
3.47
2.13
3.64
1.27
0.40
0.71
0.40
2.67
1.79
11.21
0.71
1.93
6
18.91
Payout ratio%
26.05
29.04
27.02
25.03
27.79
26.31
27.87
25.45
25.60
24.93
7.81
25.60
26.18
18
62.07
Shares (diluted)M
71.19
80.97
75.82
85.98
78.85
89.70
99.08
113.1
114.9
130.9
60.06
10.67%
6.06%
12
21.07
Buyback yield%
10.91
9.30
9.89
8.01
5.37
7.30
6.56
9.47
11.37
12.35
6.82
9.47
9.38
92
1.431
D/E ratiox
1.042
1.151
1.155
1.113
1.172
1.151
1.239
1.240
1.161
1.078
1.771
1.161
1.153
53
1.868
Enterprise valueNT$B
0.979
1.070
1.185
1.164
1.280
1.253
1.168
1.287
1.223
1.230
1.094
(0.79%)
3.10%
17
2.737
LT debtNT$B
1.621
1.627
1.552
1.463
1.434
1.503
1.630
1.765
1.961
1.900
1.341
5.79%
2.29%
73
Cost of revenue
7.79%
1.00×
Operating expenses
7.97%
1.02×
Cash and investments
18.54%
Return on capital
168.54%
Spread over hurdle
161.98%