0.218
RevenueNT$B
0.736
0.780
0.833
0.880
0.947
1.012
1.074
1.134
1.212
1.307
0.241
6.66%
6.72%
82
16.50
Revenue growth%
11.86
11.98
12.98
15.60
13.35
10.43
7.73
8.46
7.64
10.52
4.01
8.46
11.19
86
8.49
Gross margin%
17.45
14.53
14.02
12.68
14.04
11.39
10.06
10.41
9.11
10.63
10.01
10.41
12.04
17
10.18
Operating margin%
15.44
16.87
18.12
21.10
20.12
17.30
15.11
14.32
16.93
19.00
9.37
16.93
17.11
67
15.07
Net margin%
13.00
14.33
16.20
16.85
17.11
16.71
17.14
14.89
12.93
11.26
19.38
14.89
15.54
29
7.460
P/E ratio (avg)x
28.99
30.57
33.93
38.80
42.91
48.49
47.74
47.68
53.17
58.64
20.54
48.49
45.29
71
25.26
EV/EBITx
29.13
33.79
33.23
38.05
45.08
46.91
53.31
57.46
67.32
74.95
20.50
57.46
46.00
50
15.92
FCF yield (avg)%
13.34
14.69
15.17
16.76
17.03
14.77
12.50
15.19
15.40
18.11
26.59
15.19
15.18
32
9.18
FCF margin%
2.06
0.43
1.43
2.25
1.68
2.58
4.95
5.73
3.24
4.45
8.94
4.45
2.41
27
1.040
FCF / Net incomex
2.842
3.407
3.974
4.110
4.843
5.046
5.481
5.693
5.610
5.550
1.269
5.550
4.944
67
27.16
ROIC%
14.82
17.32
17.60
17.87
18.21
17.45
17.73
19.97
20.28
20.42
19.88
19.97
17.80
56
15.68
Return on equity%
11.66
8.97
10.37
9.61
7.97
4.99
7.44
6.41
4.96
5.39
10.63
5.39
7.71
92
8.26
Return on assets%
0.93
0.40
1.30
0.95
1.80
2.74
1.62
0.40
0.40
0.40
27.99
0.40
0.94
16
2.75
EPSNT$
4.85
5.17
5.85
6.48
6.74
6.40
6.08
6.12
6.29
7.04
2.81
0.86%
5.20%
—
8.91
EPS growth%
11.06
13.16
12.07
11.85
9.03
8.08
7.16
5.13
8.03
8.47
26.73
8.03
8.75
61
1.55
Bookvalue per shNT$
3.91
4.11
3.70
3.78
3.69
3.62
3.35
3.37
3.13
3.14
1.52
(3.19%)
(3.01%)
—
2.09
FCF per shareNT$
0.86
0.83
0.91
0.91
0.84
0.83
0.95
1.04
1.05
1.06
3.46
4.61%
2.41%
—
3.31
Dividend per shNT$
7.32
7.12
7.09
7.55
8.65
9.51
11.09
10.80
11.92
12.04
5.27
6.83%
5.92%
—
7.29
Div yield (avg)%
18.06
16.06
17.67
15.75
14.16
11.39
14.29
14.56
14.15
15.43
14.58
14.29
15.00
38
6.15
Payout ratio%
6.54
8.05
8.08
10.91
8.53
7.23
5.66
7.15
9.18
9.48
2.78
7.23
8.06
69
103.5
Shares (diluted)M
105.4
123.7
141.4
161.8
186.9
203.2
228.3
255.7
265.0
269.6
104.0
7.60%
9.40%
36
12.31
Buyback yield%
10.94
8.15
10.72
10.11
9.79
8.12
7.98
9.03
8.19
10.37
2.91
8.19
9.41
18
0.400
D/E ratiox
1.885
1.735
1.805
1.820
1.725
1.834
2.049
2.203
2.482
2.212
1.336
2.203
1.859
28
0.535
Enterprise valueNT$B
0.765
0.801
0.845
0.875
1.020
1.059
1.032
1.191
1.328
1.528
1.052
8.41%
8.05%
93
0.468
LT debtNT$B
1.104
1.105
1.169
1.100
1.196
1.353
1.521
1.703
1.716
1.600
1.332
5.99%
4.89%
13
Cost of revenue
6.81%
1.01×
Operating expenses
6.68%
1.00×
Cash and investments
18.63%
Spread over hurdle
10.16%