1.729
RevenueNT$B
0.769
0.836
0.880
0.933
1.016
1.110
1.193
1.264
1.378
1.442
1.892
7.24%
7.21%
65
25.83
Revenue growth%
19.41
17.62
15.05
15.40
12.51
14.22
15.54
13.56
13.84
15.14
23.83
14.22
15.10
13
11.42
Gross margin%
21.03
23.52
25.23
22.38
23.12
24.37
26.28
24.35
22.67
21.03
11.96
24.35
23.32
41
25.12
Operating margin%
13.39
16.01
17.36
15.43
16.38
15.23
14.69
16.23
13.58
11.95
8.23
14.69
15.33
73
7.61
Net margin%
4.39
6.67
8.20
6.19
3.56
1.59
3.07
2.79
3.79
0.82
12.95
2.79
3.67
76
30.09
P/E ratio (avg)x
30.71
30.86
32.94
35.95
35.13
34.56
35.41
34.45
39.21
44.20
11.00
35.41
34.85
75
15.55
EV/EBITx
60.64
68.73
67.85
72.64
73.84
72.16
83.83
92.15
105.4
103.7
25.24
92.15
73.24
95
5.84
FCF yield (avg)%
15.25
14.46
13.50
10.97
13.46
14.20
13.34
14.19
15.11
12.66
4.31
14.19
13.84
90
18.67
FCF margin%
14.47
15.86
18.41
20.44
20.19
18.27
16.36
16.69
17.90
16.73
21.61
16.73
17.31
87
0.926
FCF / Net incomex
0.754
0.909
1.096
1.089
1.198
1.402
1.476
1.498
1.592
1.784
0.252
1.498
1.300
6
22.44
ROIC%
23.67
26.42
26.13
25.72
26.53
28.30
27.31
26.38
24.40
23.66
3.65
26.38
26.25
71
22.20
Return on equity%
9.80
12.39
14.35
15.99
14.28
11.66
9.10
11.68
11.02
9.45
26.97
11.02
11.67
67
29.46
Return on assets%
12.05
12.38
15.07
14.04
11.50
14.30
12.18
13.76
15.63
17.80
24.26
14.30
13.90
77
1.00
EPSNT$
0.85
0.85
0.96
1.05
1.11
1.14
1.07
1.11
1.01
1.13
1.02
0.41%
2.68%
—
21.42
EPS growth%
12.17
12.78
11.18
9.29
9.84
11.43
10.09
8.94
6.80
5.66
4.89
8.94
9.96
42
1.46
Bookvalue per shNT$
0.24
0.26
0.26
0.28
0.33
0.36
0.36
0.41
0.42
0.43
0.22
5.57%
5.88%
—
1.28
FCF per shareNT$
1.43
1.62
1.55
1.76
1.61
1.72
1.94
2.22
2.50
2.53
0.36
9.36%
6.36%
—
0.50
Dividend per shNT$
0.54
0.53
0.52
0.58
0.55
0.54
0.56
0.64
0.68
0.68
1.00
4.22%
1.72%
—
16.61
Div yield (avg)%
10.65
8.76
6.11
3.43
3.04
2.89
4.98
6.48
7.47
6.87
7.05
6.48
6.29
38
23.68
Payout ratio%
0.42
2.07
3.87
1.13
0.40
3.02
5.92
6.19
5.07
3.79
22.07
5.07
3.40
78
726.0
Shares (diluted)M
741.8
776.3
726.2
757.6
759.1
686.7
683.9
618.2
613.4
644.2
713.1
(3.23%)
(1.35%)
42
19.81
Buyback yield%
19.44
21.47
22.28
24.29
24.92
24.11
25.35
28.32
28.24
27.48
3.16
27.48
24.61
53
1.480
D/E ratiox
1.830
1.905
1.979
1.788
1.997
2.219
2.313
2.162
2.162
1.973
0.503
2.162
1.988
50
155.7
Enterprise valueNT$M
418.4
422.8
423.8
429.1
446.1
476.1
455.7
420.7
403.4
427.3
574.4
(0.86%)
0.90%
82
1.182
LT debtNT$B
0.944
1.034
1.050
1.121
1.178
1.222
1.377
1.271
1.297
1.430
1.454
3.95%
3.55%
74
Cost of revenue
6.96%
0.98×
Operating expenses
7.12%
0.99×
Goodwill & intangibles
17.17%
Cash and investments
15.83%
Spread over hurdle
12.26%