1.394
RevenueNT$B
1.272
1.338
1.396
1.459
1.506
1.552
1.642
1.714
1.762
1.859
1.485
4.30%
4.30%
49
6.58
Revenue growth%
10.40
13.24
11.06
12.91
10.44
12.29
9.33
9.85
9.12
8.40
11.60
9.33
10.42
90
16.30
Gross margin%
30.49
30.26
32.48
35.10
35.51
37.96
37.46
38.33
36.82
34.02
26.92
37.46
35.30
64
8.30
Operating margin%
7.72
9.19
8.03
10.51
12.71
12.98
10.02
9.75
8.57
9.44
11.56
9.75
9.60
18
21.99
Net margin%
11.77
10.41
11.87
12.85
14.85
15.37
12.87
13.71
16.14
18.90
13.94
15.37
13.29
47
29.76
P/E ratio (avg)x
28.24
29.93
30.41
33.62
30.79
31.11
30.37
31.61
34.01
34.46
10.46
31.61
30.95
94
33.76
EV/EBITx
14.87
16.36
19.44
18.84
20.84
24.82
23.75
25.51
27.36
26.34
26.98
25.51
22.29
84
29.85
FCF yield (avg)%
3.40
3.98
3.76
6.19
6.51
9.31
9.28
8.80
9.94
9.00
20.40
9.28
7.66
63
22.85
FCF margin%
17.65
20.43
20.99
18.00
20.69
22.42
19.80
17.71
17.94
18.50
7.27
18.50
19.15
82
1.472
FCF / Net incomex
1.495
1.585
1.828
2.034
1.926
2.034
1.927
1.996
2.221
2.391
1.004
2.034
1.962
25
28.83
ROIC%
8.94
9.75
10.06
12.45
9.85
11.15
9.01
10.36
9.97
8.00
13.97
9.97
9.91
38
6.98
Return on equity%
8.99
11.24
13.74
12.39
10.68
9.70
10.59
7.86
9.72
11.85
22.69
9.72
10.64
63
12.43
Return on assets%
18.34
15.38
15.02
15.06
15.27
18.01
20.90
21.71
20.26
19.13
29.39
20.26
18.18
27
4.00
EPSNT$
2.18
2.47
2.98
3.40
4.00
4.79
5.18
6.16
6.86
6.70
4.35
10.88%
13.70%
—
13.30
EPS growth%
16.75
17.25
16.32
16.06
18.16
20.96
21.93
19.39
20.55
20.97
18.74
20.96
18.77
16
1.31
Bookvalue per shNT$
2.75
2.72
2.96
2.89
3.40
3.70
3.95
4.47
4.39
4.27
2.42
4.66%
5.69%
—
1.97
FCF per shareNT$
2.80
3.21
3.46
3.75
4.06
3.84
4.11
4.69
4.43
4.63
1.94
2.62%
5.31%
—
2.35
Dividend per shNT$
4.65
5.06
4.96
5.29
6.04
7.22
7.05
8.07
8.47
8.22
2.09
6.35%
6.20%
—
16.66
Div yield (avg)%
15.80
17.78
17.00
17.93
20.56
22.40
20.38
22.15
21.32
21.55
9.76
21.55
20.47
74
16.34
Payout ratio%
9.03
8.48
6.13
5.55
2.87
3.68
1.58
1.75
3.83
3.31
15.92
3.31
3.75
54
198.0
Shares (diluted)M
231.6
237.2
241.9
232.8
210.8
222.2
225.8
203.5
206.2
194.9
207.7
(1.55%)
(0.81%)
79
16.11
Buyback yield%
13.42
13.83
12.38
11.59
9.21
11.01
11.39
10.48
12.92
14.56
5.46
11.39
11.99
26
0.942
D/E ratiox
0.313
0.346
0.304
0.303
0.308
0.274
0.278
0.306
0.281
0.276
0.599
0.278
0.304
49
1.319
Enterprise valueNT$B
0.707
0.804
0.870
0.885
1.026
1.173
1.257
1.202
1.229
1.296
0.065
4.78%
7.95%
52
1.399
LT debtNT$B
1.417
1.332
1.476
1.526
1.746
1.936
1.918
1.940
2.074
2.130
1.410
4.06%
4.64%
69
Cost of revenue
4.54%
1.02×
Operating expenses
3.64%
0.94×
Cash and investments
18.96%
Goodwill & intangibles
16.84%
Spread over hurdle
16.95%