0.523
RevenueNT$B
0.842
0.902
0.932
0.998
1.068
1.132
1.196
1.251
1.320
1.384
0.578
5.31%
5.61%
52
7.82
Revenue growth%
12.31
9.73
8.75
11.74
13.95
13.36
15.91
13.85
12.74
10.31
14.10
13.36
12.52
19
7.67
Gross margin%
14.70
17.17
15.52
18.31
17.14
18.21
16.20
14.77
17.45
18.73
29.04
17.45
17.15
50
17.05
Operating margin%
8.72
7.39
9.25
11.57
12.14
13.44
12.81
11.11
13.66
14.69
22.67
13.44
11.86
18
19.52
Net margin%
25.36
25.54
27.91
30.53
33.12
34.81
33.28
31.10
28.58
31.41
24.31
31.41
30.82
15
17.33
P/E ratio (avg)x
34.89
35.99
41.48
42.56
47.66
53.41
58.55
66.32
72.56
86.43
7.920
66.32
50.54
22
22.46
EV/EBITx
13.73
15.08
16.85
19.65
21.98
21.73
20.91
24.37
23.95
28.33
16.67
23.95
21.32
70
21.93
FCF yield (avg)%
15.12
14.89
16.75
14.84
12.15
11.52
13.25
15.16
12.98
15.19
27.76
13.25
14.87
64
14.73
FCF margin%
23.16
25.25
24.42
23.53
20.73
23.03
23.84
24.86
22.09
23.00
25.44
23.03
23.34
68
0.641
FCF / Net incomex
0.380
0.407
0.431
0.440
0.418
0.373
0.389
0.345
0.351
0.350
0.404
0.351
0.384
28
18.50
ROIC%
9.42
9.19
12.01
12.71
10.80
8.35
7.66
6.20
3.32
6.11
3.32
6.20
8.77
46
28.82
Return on equity%
30.03
29.41
28.04
30.67
30.70
29.85
31.18
30.52
30.70
33.19
16.11
30.70
30.60
30
16.13
Return on assets%
9.96
10.23
9.28
7.56
4.82
5.73
5.01
2.49
0.52
0.40
26.12
2.49
5.37
29
1.20
EPSNT$
5.57
5.37
5.76
5.41
6.13
7.07
7.64
7.23
7.64
8.61
1.32
7.05%
5.60%
—
27.49
EPS growth%
6.85
8.58
8.48
10.95
12.31
9.73
7.85
5.48
7.60
9.77
28.28
7.85
8.53
50
2.54
Bookvalue per shNT$
5.12
5.60
6.20
6.63
6.65
7.50
8.22
9.25
10.33
9.76
1.21
7.97%
6.39%
—
4.29
FCF per shareNT$
1.85
2.16
2.33
2.64
2.95
3.16
3.18
3.62
3.56
3.95
4.20
6.01%
8.29%
—
4.47
Dividend per shNT$
3.43
3.83
4.59
5.53
5.75
5.88
6.45
6.78
7.18
8.61
1.76
8.43%
9.92%
—
5.03
Div yield (avg)%
5.15
3.87
6.32
5.77
8.05
5.42
5.26
4.54
6.97
7.78
24.33
5.42
5.60
84
9.51
Payout ratio%
32.81
31.60
32.64
29.94
32.89
32.96
31.39
28.43
30.39
28.41
29.66
30.39
31.49
60
56.87
Shares (diluted)M
67.87
76.37
82.16
80.20
91.65
92.20
106.2
104.4
107.5
115.1
58.26
4.66%
7.03%
53
14.58
Buyback yield%
12.07
13.99
14.32
15.57
14.58
15.87
13.00
13.42
10.47
8.24
13.96
13.00
13.70
20
0.639
D/E ratiox
0.332
0.341
0.304
0.336
0.361
0.388
0.420
0.404
0.371
0.386
0.903
0.388
0.366
29
0.675
Enterprise valueNT$B
1.476
1.465
1.655
1.650
1.629
1.707
1.621
1.646
1.682
1.680
0.969
0.61%
1.02%
15
0.685
LT debtNT$B
1.239
1.230
1.205
1.207
1.168
1.280
1.426
1.588
1.529
1.585
0.180
6.30%
1.96%
29
Cost of revenue
5.39%
0.98×
Operating expenses
6.09%
1.05×
Cash and investments
16.55%
Spread over hurdle
24.24%