0.331
RevenueNT$B
0.539
0.577
0.614
0.651
0.714
0.782
0.846
0.891
0.949
1.020
0.356
7.38%
7.52%
70
10.16
Revenue growth%
21.76
22.66
21.55
23.56
25.97
28.67
28.51
29.84
32.50
33.60
11.76
29.84
27.24
63
4.16
Gross margin%
1.02
0.52
1.39
0.40
0.58
2.24
3.61
1.65
0.40
0.40
20.35
1.65
0.80
30
25.81
Operating margin%
10.34
9.69
7.14
7.54
5.72
5.42
7.96
10.59
10.04
10.99
18.59
10.04
8.82
40
4.37
Net margin%
19.21
19.32
19.26
19.45
19.58
17.73
17.70
17.93
19.42
21.09
26.68
17.93
19.29
47
36.13
P/E ratio (avg)x
54.76
54.29
62.40
70.75
84.07
99.07
110.4
132.8
158.7
157.1
9.514
132.8
91.57
71
30.00
EV/EBITx
24.58
27.44
31.54
29.61
31.31
33.01
34.15
33.27
35.26
35.08
32.94
34.15
32.28
37
17.17
FCF yield (avg)%
21.20
21.31
23.32
21.50
21.74
19.58
19.83
20.52
22.92
20.53
21.70
20.52
21.25
31
27.23
FCF margin%
25.70
23.86
26.04
26.43
28.33
25.66
24.99
25.77
24.97
26.50
5.95
25.66
25.73
77
0.367
FCF / Net incomex
0.448
0.439
0.494
0.462
0.515
0.517
0.586
0.627
0.663
0.611
0.665
0.611
0.516
48
20.36
ROIC%
5.06
2.88
4.78
3.54
4.22
1.94
4.69
7.50
7.14
4.97
9.18
4.97
4.74
5
14.48
Return on equity%
32.17
31.26
30.03
28.07
27.94
30.86
31.37
31.51
34.41
36.72
5.87
31.51
31.32
50
13.52
Return on assets%
14.09
16.63
19.17
22.09
22.45
23.84
26.03
24.84
23.61
25.42
15.57
24.84
23.03
32
1.28
EPSNT$
4.66
5.21
5.43
6.14
6.66
7.66
7.39
8.55
9.48
10.81
1.41
10.18%
8.62%
—
18.95
EPS growth%
23.19
21.43
19.61
17.91
20.73
19.42
21.39
23.00
23.86
22.30
10.27
22.30
21.41
9
6.26
Bookvalue per shNT$
4.97
4.95
5.10
4.94
4.90
5.23
4.63
4.76
4.17
4.06
2.99
(3.69%)
(2.64%)
—
6.16
FCF per shareNT$
8.39
8.36
9.64
9.42
9.95
9.36
9.49
9.84
9.07
10.08
1.99
0.27%
1.65%
—
5.67
Dividend per shNT$
2.60
2.88
3.41
3.53
3.42
3.91
3.91
4.17
4.05
4.13
6.22
3.87%
4.45%
—
28.57
Div yield (avg)%
0.71
1.04
3.05
1.90
3.39
5.76
8.05
7.95
8.20
8.88
3.32
8.05
4.58
41
15.91
Payout ratio%
7.72
9.29
10.59
7.93
5.08
5.97
5.86
5.45
3.41
3.02
27.63
5.45
5.91
83
103.4
Shares (diluted)M
131.8
150.2
168.9
182.1
172.6
177.3
185.2
203.0
226.1
258.0
105.9
8.38%
7.21%
60
29.01
Buyback yield%
23.43
24.81
23.80
22.37
23.91
22.27
21.65
20.71
20.21
17.78
20.41
20.71
22.32
44
0.101
D/E ratiox
2.021
2.082
2.245
2.649
3.057
3.507
3.664
3.969
4.496
5.174
0.974
3.969
3.282
73
0.558
Enterprise valueNT$B
0.079
0.084
0.089
0.090
0.090
0.084
0.091
0.084
0.086
0.081
1.081
(2.00%)
1.03%
52
1.137
LT debtNT$B
1.353
1.561
1.789
1.993
1.949
2.039
2.034
2.176
2.256
2.181
0.473
2.28%
5.52%
15
Cost of revenue
7.57%
1.00×
Operating expenses
8.44%
1.09×
Cash and investments
17.09%
Goodwill & intangibles
16.12%
Spread over hurdle
17.89%