0.235
RevenueNT$B
2.858
2.947
3.025
3.139
3.236
3.382
3.490
3.712
3.781
3.873
0.243
3.66%
3.26%
36
14.65
Revenue growth%
13.21
13.38
11.82
10.30
7.85
8.13
9.08
10.63
11.53
12.68
27.56
10.63
11.08
10
3.42
Gross margin%
18.09
17.62
18.92
17.29
15.82
14.33
14.09
15.05
16.44
14.39
28.52
14.39
16.13
91
16.52
Operating margin%
16.63
19.28
16.85
14.06
13.05
12.87
15.73
14.00
12.61
13.69
12.39
13.69
14.03
57
5.90
Net margin%
3.68
4.47
3.99
6.63
8.47
8.98
7.76
5.32
2.94
2.82
25.50
5.32
4.90
33
14.60
P/E ratio (avg)x
40.16
42.31
50.94
61.01
62.07
71.26
79.78
84.37
93.22
113.0
18.13
84.37
66.67
28
28.27
EV/EBITx
16.50
15.86
16.21
16.86
18.59
21.57
20.62
23.37
22.39
23.69
13.08
22.39
19.61
51
27.08
FCF yield (avg)%
10.98
13.04
15.45
13.98
15.77
15.27
13.40
10.99
8.72
10.12
29.01
10.99
13.22
84
8.84
FCF margin%
2.14
0.68
0.40
0.40
0.40
2.37
1.01
2.27
1.23
0.46
6.78
1.23
0.84
55
1.386
FCF / Net incomex
0.313
0.306
0.301
0.302
0.344
0.347
0.332
0.324
0.341
0.325
0.961
0.332
0.324
82
6.21
ROIC%
9.66
8.70
7.04
6.47
4.18
3.89
0.95
0.40
1.40
3.55
16.26
1.40
4.03
89
22.56
Return on equity%
10.35
10.87
12.84
14.22
13.19
12.26
10.25
7.26
7.45
8.41
20.31
8.41
10.61
92
7.13
Return on assets%
31.16
28.53
28.72
30.78
28.70
26.04
23.52
22.35
19.65
22.41
17.29
22.41
27.28
80
1.82
EPSNT$
8.39
7.77
8.00
7.62
7.38
6.87
7.34
7.92
8.69
9.27
1.90
4.66%
1.42%
—
20.21
EPS growth%
33.98
36.54
33.90
33.88
34.22
32.38
30.36
29.62
28.50
28.91
2.16
29.62
33.13
83
5.94
Bookvalue per shNT$
10.73
12.14
11.59
12.84
15.22
14.61
16.60
19.46
20.90
20.40
7.15
6.04%
7.00%
—
10.13
FCF per shareNT$
2.62
3.05
3.53
3.85
3.69
3.55
3.66
3.96
4.17
3.99
3.38
1.57%
3.70%
—
10.99
Dividend per shNT$
2.78
2.87
2.50
2.13
2.21
2.33
2.33
2.31
2.04
1.74
10.49
(4.61%)
(5.95%)
—
14.16
Div yield (avg)%
28.64
28.65
26.88
29.14
26.35
25.47
26.84
27.63
24.71
22.63
21.57
25.47
26.86
38
11.93
Payout ratio%
3.38
2.17
1.24
1.58
0.40
0.40
0.40
2.34
5.27
5.41
21.04
2.34
1.88
26
219.7
Shares (diluted)M
359.2
374.5
399.8
463.2
542.6
621.4
720.1
732.2
828.1
890.1
218.7
10.41%
11.06%
79
3.00
Buyback yield%
2.44
3.66
6.38
6.11
3.14
3.18
1.07
1.13
3.49
1.69
3.50
1.69
3.16
95
0.631
D/E ratiox
0.916
0.831
0.923
1.035
1.050
1.147
1.234
1.301
1.188
1.224
0.434
1.224
1.099
82
4.545
Enterprise valueNT$B
4.305
4.226
4.371
4.411
4.984
5.741
5.810
5.531
6.550
6.894
0.402
6.70%
6.15%
20
1.504
LT debtNT$B
0.352
0.336
0.299
0.290
0.312
0.300
0.302
0.275
0.301
0.291
4.575
(1.37%)
(1.31%)
54
Cost of revenue
3.31%
1.00×
Operating expenses
3.75%
1.05×
Cash and investments
15.66%
Spread over hurdle
40.41%