1.889
RevenueNT$B
5.789
5.710
5.841
5.828
5.917
5.907
5.960
6.124
6.261
6.359
1.967
1.45%
0.78%
85
27.55
Revenue growth%
17.72
19.13
20.11
17.85
20.82
19.75
19.03
19.54
16.63
16.39
10.87
19.03
19.08
30
19.04
Gross margin%
9.14
7.30
8.76
9.52
10.05
8.24
8.91
7.20
8.39
10.28
10.44
8.39
8.83
25
20.82
Operating margin%
2.28
3.64
5.63
7.83
7.01
5.42
4.95
2.88
2.76
2.26
14.23
2.88
4.29
23
28.07
Net margin%
10.32
9.96
8.45
9.32
8.00
8.96
7.81
4.97
4.13
3.85
15.12
4.97
8.23
87
26.26
P/E ratio (avg)x
42.07
41.78
50.20
60.43
60.27
59.60
58.84
58.29
59.61
64.77
18.86
59.60
59.22
18
35.78
EV/EBITx
49.37
47.26
51.50
49.95
56.51
61.47
59.43
58.09
66.52
68.01
14.94
61.47
57.30
21
13.42
FCF yield (avg)%
10.60
7.71
8.57
7.93
8.33
10.34
12.37
11.88
9.46
9.02
24.81
10.34
9.24
90
28.87
FCF margin%
10.50
13.41
12.25
13.62
13.40
10.60
8.33
7.55
10.31
10.24
13.80
10.24
10.55
37
1.570
FCF / Net incomex
1.367
1.310
1.304
1.409
1.574
1.553
1.562
1.592
1.637
1.854
1.588
1.592
1.557
90
18.18
ROIC%
22.17
21.79
19.92
21.39
21.86
24.14
23.53
25.16
24.06
26.20
16.18
24.14
22.85
29
4.56
Return on equity%
4.13
4.40
4.97
3.18
2.50
3.81
6.44
9.15
8.45
10.22
19.37
8.45
4.69
45
10.10
Return on assets%
8.58
7.75
6.84
4.51
1.54
1.47
0.40
2.91
2.14
2.55
18.66
2.14
2.73
31
6.30
EPSNT$
1.61
1.68
1.84
1.98
2.18
2.34
2.48
2.65
2.79
3.17
6.89
7.78%
6.55%
—
19.73
EPS growth%
27.49
29.07
31.34
30.36
28.54
26.71
24.16
26.16
29.03
28.19
28.69
26.71
28.37
36
4.52
Bookvalue per shNT$
7.60
7.64
7.52
8.07
9.35
9.11
9.24
9.23
8.95
10.10
6.30
1.55%
3.73%
—
10.20
FCF per shareNT$
5.40
5.11
5.16
5.21
5.76
5.49
5.70
6.43
6.22
6.54
7.53
2.59%
1.41%
—
10.20
Dividend per shNT$
10.36
9.81
9.50
10.93
10.52
11.78
12.36
13.74
12.92
14.25
4.50
6.25%
3.41%
—
10.73
Div yield (avg)%
15.05
17.62
15.79
12.90
14.93
13.42
13.10
10.82
8.86
6.43
6.45
10.82
13.26
10
28.23
Payout ratio%
22.05
21.60
19.39
18.79
21.51
24.41
23.48
25.01
22.41
22.85
28.53
23.48
22.23
43
226.9
Shares (diluted)M
313.8
355.5
417.3
444.8
505.5
505.0
507.7
532.9
543.6
567.4
225.1
2.34%
6.94%
59
23.91
Buyback yield%
4.65
4.08
2.31
4.43
6.98
7.61
6.96
7.24
6.72
4.81
21.28
6.96
5.76
23
1.191
D/E ratiox
1.432
1.538
1.483
1.666
1.583
1.551
1.656
1.812
1.816
2.043
1.341
1.812
1.620
39
4.486
Enterprise valueNT$B
5.296
5.473
5.704
5.666
5.646
6.347
7.264
7.398
8.495
7.989
2.330
7.19%
3.55%
21
1.107
LT debtNT$B
1.806
2.108
2.180
2.325
2.813
3.244
3.865
3.937
4.548
5.309
2.631
13.55%
13.58%
68
Cost of revenue
1.16%
1.04×
Operating expenses
(0.22%)
0.91×
Cash and investments
17.89%
Spread over hurdle
78.68%