1.461
RevenueNT$B
1.104
1.183
1.254
1.312
1.365
1.423
1.477
1.584
1.650
1.766
1.503
5.29%
5.63%
88
13.88
Revenue growth%
1.86
3.75
2.65
3.34
6.21
5.99
3.07
1.53
2.32
2.17
27.74
2.32
2.86
42
7.19
Gross margin%
8.54
11.21
14.05
12.64
12.05
12.30
14.41
11.87
12.77
11.91
9.73
12.30
12.18
60
7.77
Operating margin%
32.90
31.31
30.84
30.97
29.62
28.80
28.58
29.25
26.56
28.33
3.89
28.58
29.44
93
17.35
Net margin%
30.51
27.72
27.38
29.35
27.85
25.48
28.21
29.34
31.86
29.39
14.87
29.34
28.77
23
21.76
P/E ratio (avg)x
7.707
7.932
8.626
8.180
8.430
7.497
6.516
5.999
6.079
6.622
28.45
6.516
7.602
49
19.87
EV/EBITx
21.88
21.19
20.23
18.88
16.82
16.62
14.65
15.93
14.95
13.27
17.85
14.95
16.72
56
26.74
FCF yield (avg)%
9.19
11.03
8.51
7.64
8.68
6.49
7.29
7.25
6.23
3.32
5.80
6.49
7.47
56
21.93
FCF margin%
8.47
7.04
4.59
6.82
5.79
4.84
6.72
3.88
2.76
2.36
5.03
3.88
5.32
77
0.150
FCF / Net incomex
1.450
1.626
1.850
1.891
1.907
1.814
1.843
1.887
1.872
1.946
0.439
1.872
1.861
91
5.34
ROIC%
14.72
14.01
12.94
11.24
13.90
15.42
16.71
19.68
18.03
18.69
16.32
18.03
15.07
23
29.18
Return on equity%
3.55
1.38
1.49
0.40
0.40
3.39
0.80
3.51
4.73
5.21
21.61
3.51
2.44
61
21.34
Return on assets%
8.05
6.21
6.33
7.67
8.52
6.18
8.13
9.22
11.19
11.55
18.16
9.22
8.09
80
14.06
EPSNT$
19.92
21.35
20.91
22.90
21.49
23.59
21.25
23.43
26.59
27.07
15.18
4.72%
3.12%
—
7.47
EPS growth%
31.47
29.99
32.74
35.02
35.34
37.48
39.57
38.21
40.25
39.87
25.16
39.57
36.41
23
30.54
Bookvalue per shNT$
7.86
8.61
9.46
9.06
10.16
10.75
11.92
14.05
15.44
17.34
5.88
11.27%
8.93%
—
15.47
FCF per shareNT$
7.77
7.71
7.62
7.16
6.46
6.77
7.32
6.37
6.97
7.36
14.86
2.64%
(0.75%)
—
20.37
Dividend per shNT$
50.56
55.29
55.73
53.85
58.11
67.41
75.12
88.69
100.81
111.61
23.12
13.94%
8.06%
—
4.03
Div yield (avg)%
27.24
26.36
26.33
25.65
24.85
22.65
23.07
21.12
19.66
17.34
23.56
21.12
23.96
17
14.06
Payout ratio%
24.26
25.53
26.86
29.70
30.04
30.96
31.62
33.68
33.37
31.33
2.28
31.62
30.50
65
46.83
Shares (diluted)M
64.87
67.67
66.10
66.08
71.79
74.10
71.72
71.20
68.58
77.10
47.45
1.44%
1.90%
41
6.58
Buyback yield%
3.30
5.74
6.22
9.12
9.62
9.95
7.66
9.94
11.30
12.53
9.74
9.95
9.37
29
0.918
D/E ratiox
1.589
1.476
1.666
1.568
1.587
1.724
1.860
2.102
1.881
1.771
0.503
1.860
1.695
39
0.752
Enterprise valueNT$B
0.817
0.880
0.925
1.015
1.007
1.126
1.139
1.222
1.430
1.494
0.702
8.19%
6.41%
65
2.198
LT debtNT$B
1.321
1.164
1.235
1.125
1.010
1.109
1.159
1.019
0.998
0.899
0.580
(2.30%)
(4.50%)
68
Cost of revenue
5.53%
0.99×
Operating expenses
5.71%
1.01×
Cash and investments
18.23%
Spread over hurdle
27.28%