6.780
RevenueNT$B
3.667
3.999
4.414
4.859
5.195
5.522
5.965
6.335
6.892
7.379
7.184
7.27%
7.90%
67
10.50
Revenue growth%
9.49
8.58
6.93
4.31
1.42
0.66
0.40
0.40
0.40
0.40
17.64
0.40
1.04
30
18.30
Gross margin%
21.24
19.74
20.40
21.79
21.21
20.47
19.97
18.89
21.22
23.61
3.02
20.47
20.84
19
9.73
Operating margin%
28.56
28.54
27.21
28.53
30.59
30.47
32.62
31.11
28.40
28.04
29.18
30.47
28.55
12
25.26
Net margin%
6.70
4.66
1.89
1.60
4.23
2.21
3.74
6.59
4.87
7.82
25.85
4.87
4.45
87
13.24
P/E ratio (avg)x
46.15
50.62
50.47
50.98
55.34
54.05
62.44
63.04
65.34
77.25
23.32
63.04
54.70
85
11.60
EV/EBITx
9.071
9.287
9.338
10.04
9.649
9.621
8.384
7.697
7.971
7.261
16.85
7.971
9.179
68
4.56
FCF yield (avg)%
7.21
8.11
6.26
3.76
2.22
1.82
1.82
4.78
3.95
4.71
16.77
3.95
4.33
68
10.77
FCF margin%
4.76
4.54
6.60
4.35
3.23
1.54
0.40
0.40
0.40
3.19
25.88
0.40
3.21
70
0.167
FCF / Net incomex
0.837
0.775
0.808
0.830
0.850
0.799
0.835
0.894
0.847
0.757
0.687
0.835
0.833
34
23.54
ROIC%
10.06
9.76
12.61
13.17
12.67
14.20
16.83
13.99
13.52
11.27
29.40
13.99
12.92
70
23.34
Return on equity%
29.90
27.19
28.96
29.67
27.90
25.77
27.18
25.01
22.25
24.46
8.70
25.01
27.19
5
26.00
Return on assets%
26.49
25.61
23.52
23.56
25.73
27.79
26.64
26.01
23.84
22.42
21.36
26.01
25.67
67
0.68
EPSNT$
0.56
0.56
0.56
0.51
0.47
0.43
0.36
0.37
0.40
0.36
0.75
(5.19%)
(4.39%)
—
29.03
EPS growth%
14.70
15.14
16.33
16.75
16.65
14.29
14.40
15.67
15.57
16.15
26.33
15.57
15.62
14
1.46
Bookvalue per shNT$
0.75
0.78
0.79
0.83
0.86
0.93
0.92
0.92
1.00
1.09
1.12
4.97%
3.35%
—
1.03
FCF per shareNT$
1.73
1.79
1.61
1.38
1.23
1.22
1.09
1.17
1.03
1.02
1.01
(3.80%)
(4.86%)
—
1.53
Dividend per shNT$
0.25
0.24
0.26
0.29
0.31
0.29
0.26
0.25
0.28
0.31
2.50
(0.03%)
1.21%
—
17.55
Div yield (avg)%
15.04
17.23
17.32
16.96
19.88
18.52
20.11
22.71
23.33
25.85
15.88
22.71
19.20
13
19.27
Payout ratio%
10.07
11.33
12.22
10.97
9.10
6.70
9.32
8.24
8.83
7.89
6.90
8.24
9.21
52
1.597
Shares (diluted)B
2.238
2.228
2.390
2.349
2.301
2.609
2.757
2.913
2.825
2.867
1.597
4.49%
3.77%
62
15.83
Buyback yield%
23.00
23.45
23.31
21.58
21.02
23.58
24.73
24.48
25.77
26.90
10.50
24.73
23.52
50
1.397
D/E ratiox
0.243
0.230
0.212
0.222
0.213
0.229
0.203
0.188
0.206
0.198
1.654
0.203
0.212
15
6.854
Enterprise valueNT$B
2.694
2.782
3.173
3.831
4.018
4.321
4.525
5.279
5.637
5.516
0.721
6.54%
7.88%
23
2.182
LT debtNT$B
2.879
3.009
2.718
2.949
2.984
2.685
2.933
2.769
2.994
2.652
3.134
(2.33%)
(0.62%)
37
Cost of revenue
7.90%
1.00×
Operating expenses
7.71%
0.98×
Cash and investments
13.71%
Spread over hurdle
(1.96%)