66.31
RevenueNT$B
80.26
81.22
82.64
83.77
87.84
89.70
92.16
95.58
98.26
101.7
68.77
2.97%
2.83%
49
3.85
Revenue growth%
24.83
26.63
24.29
21.91
24.14
22.63
23.70
24.09
22.24
23.07
13.79
23.07
23.89
44
18.91
Gross margin%
23.80
25.17
26.88
26.07
24.37
26.50
26.20
25.42
24.88
24.81
4.03
25.42
25.29
52
7.84
Operating margin%
27.67
30.17
32.47
33.44
33.60
32.63
30.76
32.44
31.68
33.68
26.98
32.44
32.46
49
20.40
Net margin%
24.22
26.74
28.57
31.03
31.28
28.29
29.20
30.83
29.26
26.90
2.59
29.20
28.88
58
37.85
P/E ratio (avg)x
12.32
12.37
10.71
10.25
9.151
8.397
8.801
8.363
8.518
7.501
24.71
8.397
8.976
71
8.814
EV/EBITx
23.92
23.73
24.34
28.23
27.95
32.38
34.12
40.87
47.05
54.51
22.82
40.87
30.30
48
22.22
FCF yield (avg)%
27.69
27.63
25.23
23.23
22.39
23.84
22.51
23.48
25.01
25.69
3.51
23.84
24.42
50
27.96
FCF margin%
27.22
25.43
23.51
25.87
23.92
25.35
24.70
24.43
26.01
25.79
4.62
25.35
25.39
29
0.486
FCF / Net incomex
1.986
2.109
2.220
2.166
2.395
2.443
2.675
2.459
2.674
2.614
1.112
2.614
2.419
69
18.12
ROIC%
1.17
0.40
0.40
0.40
0.71
3.30
5.08
2.76
4.01
3.03
27.89
3.30
1.96
18
24.08
Return on equity%
30.11
30.68
28.06
30.18
32.46
31.89
34.60
32.13
33.24
32.90
18.96
32.90
32.01
55
27.63
Return on assets%
10.55
9.44
7.34
6.98
8.35
11.16
11.95
9.76
12.44
11.94
8.86
11.94
10.15
71
280.92
EPSNT$
672.65
648.84
741.35
825.29
776.40
886.33
991.63
942.04
895.36
996.53
297.34
5.12%
4.87%
—
2.29
EPS growth%
21.64
19.80
17.04
16.93
19.37
17.75
20.69
17.84
19.96
19.60
11.47
19.60
19.49
9
278.42
Bookvalue per shNT$
330.23
359.12
377.00
403.33
421.70
367.76
356.30
336.49
300.05
270.81
399.25
(8.48%)
(2.72%)
—
482.28
FCF per shareNT$
211.02
204.31
214.48
226.03
251.18
290.74
280.77
269.85
253.51
281.85
456.27
2.33%
3.89%
—
391.28
Dividend per shNT$
448.94
448.33
432.70
455.28
478.44
540.02
557.96
562.57
663.00
719.39
446.09
8.50%
5.71%
—
22.27
Div yield (avg)%
15.48
17.08
14.55
14.28
11.93
14.15
16.66
15.93
18.44
21.14
8.80
16.66
15.70
14
11.20
Payout ratio%
24.33
22.79
24.92
27.15
26.96
29.42
31.11
28.96
27.17
25.12
28.45
28.96
27.05
38
96.77
Shares (diluted)M
134.9
160.5
163.2
186.6
212.2
250.5
286.1
335.6
383.4
395.6
95.79
13.27%
13.02%
59
9.48
Buyback yield%
28.06
27.23
28.68
29.98
27.60
26.99
26.29
28.73
28.56
29.91
4.07
28.56
28.31
68
0.998
D/E ratiox
1.372
1.544
1.517
1.571
1.567
1.552
1.642
1.676
1.907
1.948
1.027
1.676
1.569
89
23.05
Enterprise valueNT$B
33.07
34.07
33.85
36.04
41.18
45.26
46.41
55.29
52.85
57.46
66.19
6.89%
7.50%
59
53.66
LT debtNT$B
49.06
47.09
49.28
57.97
55.98
64.28
68.66
66.53
66.65
78.06
25.28
6.88%
5.10%
82
Cost of revenue
2.76%
0.99×
Operating expenses
2.32%
0.95×
Goodwill & intangibles
18.41%
Cash and investments
15.57%
Spread over hurdle
26.00%