1.671
RevenueNT$B
1.392
1.448
1.461
1.517
1.586
1.619
1.672
1.735
1.785
1.801
1.845
2.58%
2.95%
19
17.16
Revenue growth%
8.17
10.92
8.51
7.93
6.31
4.12
2.95
4.28
3.42
2.38
22.37
3.42
5.29
51
18.29
Gross margin%
15.40
15.60
16.51
15.91
15.34
14.47
15.93
13.30
11.75
10.02
7.16
13.30
15.37
19
22.14
Operating margin%
27.90
26.08
26.27
29.24
30.22
28.93
31.84
31.53
31.57
32.10
7.86
31.57
29.73
93
8.35
Net margin%
21.13
19.08
17.74
17.62
20.03
19.07
21.86
22.06
19.10
16.54
28.14
19.10
19.09
59
24.51
P/E ratio (avg)x
9.691
9.378
9.698
10.84
11.51
11.85
12.84
12.12
11.96
12.41
6.844
12.12
11.68
27
33.33
EV/EBITx
28.35
27.30
31.18
32.38
30.01
33.33
38.00
38.39
40.57
43.89
31.56
38.39
32.85
49
9.03
FCF yield (avg)%
7.48
8.38
8.48
8.25
10.98
13.09
11.76
13.83
13.73
11.03
6.62
13.09
11.01
77
15.70
FCF margin%
7.72
10.23
7.24
4.43
3.29
5.65
5.42
3.34
4.62
3.90
28.27
4.62
5.02
15
1.249
FCF / Net incomex
1.316
1.424
1.525
1.807
1.954
2.354
2.407
2.899
3.034
3.193
0.223
2.899
2.154
74
25.61
ROIC%
11.27
10.68
12.84
10.34
8.92
6.96
6.23
7.78
8.85
7.76
16.53
7.76
8.89
82
15.07
Return on equity%
16.79
16.16
14.35
14.79
12.96
10.47
13.42
11.28
10.41
8.77
25.64
10.47
13.19
70
29.92
Return on assets%
29.25
30.03
31.80
32.20
32.61
34.02
35.09
36.74
35.45
37.36
25.61
35.45
33.31
70
1.16
EPSNT$
0.52
0.52
0.55
0.58
0.58
0.54
0.55
0.54
0.57
0.53
1.29
(1.91%)
0.19%
—
2.82
EPS growth%
13.21
14.80
13.25
12.26
9.87
12.62
15.40
12.42
13.02
12.22
21.43
12.62
12.82
63
0.40
Bookvalue per shNT$
1.38
1.27
1.23
1.41
1.55
1.66
1.73
1.70
1.55
1.42
0.85
(1.72%)
0.70%
—
1.32
FCF per shareNT$
1.21
1.29
1.28
1.42
1.39
1.69
1.97
2.37
2.53
2.47
1.15
12.22%
9.33%
—
1.19
Dividend per shNT$
0.43
0.50
0.59
0.57
0.65
0.66
0.67
0.71
0.75
0.88
1.13
6.16%
6.63%
—
12.48
Div yield (avg)%
7.13
6.20
7.59
10.13
10.02
11.51
11.91
10.65
10.38
11.66
20.92
11.51
10.25
27
18.45
Payout ratio%
30.73
30.80
28.12
29.44
29.27
29.66
31.99
34.44
35.38
34.57
11.13
34.44
30.77
79
695.7
Shares (diluted)M
620.6
571.9
532.2
554.2
538.5
538.2
522.6
507.7
474.4
422.4
703.8
(4.74%)
(3.38%)
93
12.73
Buyback yield%
23.16
24.21
22.65
21.00
20.61
19.11
19.05
20.57
23.20
20.70
6.18
20.57
20.85
39
0.859
D/E ratiox
1.186
1.024
1.015
0.952
0.961
0.852
0.780
0.753
0.755
0.752
0.379
0.755
0.902
8
1.438
Enterprise valueNT$B
2.915
3.226
3.160
3.123
3.243
3.263
3.676
3.678
4.143
3.797
2.146
3.20%
3.17%
84
0.954
LT debtNT$B
0.721
0.620
0.578
0.526
0.463
0.454
0.434
0.374
0.351
0.350
1.685
(5.46%)
(7.87%)
6
Cost of revenue
2.95%
1.00×
Operating expenses
3.63%
1.07×
Cash and investments
15.74%
Spread over hurdle
(0.13%)