0.720
RevenueNT$B
7.316
7.360
7.501
7.628
7.558
7.692
7.701
7.664
7.607
7.666
0.770
0.28%
0.82%
41
26.96
Revenue growth%
24.13
26.08
26.88
28.43
30.37
32.53
30.18
30.31
28.25
30.60
9.96
30.31
29.31
20
11.16
Gross margin%
34.75
34.67
35.09
32.78
31.25
32.05
29.24
28.91
28.66
26.36
28.89
28.91
31.65
91
13.79
Operating margin%
19.90
19.19
19.34
17.75
20.50
21.48
18.79
21.65
23.33
25.54
21.33
21.65
20.20
33
15.71
Net margin%
7.04
4.90
4.04
4.53
6.55
7.74
6.66
4.36
5.04
5.47
16.50
5.47
5.25
42
22.03
P/E ratio (avg)x
38.59
40.52
39.70
45.16
49.87
48.77
50.01
55.44
62.60
60.11
12.17
55.44
49.32
80
12.77
EV/EBITx
31.71
29.79
27.18
25.39
24.14
22.92
25.33
28.43
31.94
33.50
19.28
28.43
27.80
22
24.23
FCF yield (avg)%
1.76
1.88
1.61
0.40
2.32
5.05
4.63
6.70
7.18
4.92
18.07
5.05
3.48
67
11.08
FCF margin%
15.73
13.77
13.89
14.57
14.11
13.46
13.12
14.29
12.00
11.58
8.11
13.12
13.83
87
1.050
FCF / Net incomex
0.560
0.612
0.678
0.767
0.781
0.912
1.052
1.077
1.173
1.288
1.360
1.077
0.847
36
25.19
ROIC%
32.07
31.68
34.13
34.46
32.26
32.95
33.42
34.13
33.77
36.76
6.60
33.77
33.59
64
14.61
Return on equity%
28.75
31.55
32.19
33.78
32.14
35.10
36.86
35.14
34.44
35.54
22.24
35.14
34.11
18
24.95
Return on assets%
10.98
10.97
13.34
12.28
13.36
11.52
9.86
12.33
11.89
9.24
17.30
11.52
11.71
34
4.38
EPSNT$
5.52
5.23
4.97
5.48
6.28
7.32
8.25
9.30
10.06
10.72
4.63
11.29%
6.75%
—
14.92
EPS growth%
27.77
26.65
25.49
22.65
23.46
26.19
25.36
22.85
21.92
22.70
9.08
22.85
24.41
71
2.51
Bookvalue per shNT$
4.88
4.53
4.45
5.09
5.57
6.05
6.02
6.45
6.01
6.14
3.09
1.96%
1.75%
—
2.89
FCF per shareNT$
4.97
5.04
5.14
5.44
6.15
6.57
7.04
8.09
8.65
10.02
4.40
10.25%
7.84%
—
0.87
Dividend per shNT$
1.66
1.52
1.40
1.36
1.39
1.32
1.27
1.36
1.49
1.59
3.21
2.71%
(1.33%)
—
28.70
Div yield (avg)%
14.88
13.02
15.85
13.63
15.73
13.09
14.59
13.71
11.04
10.38
9.96
13.09
13.67
27
4.02
Payout ratio%
18.90
20.16
22.47
24.03
24.01
26.98
24.52
27.16
27.44
28.85
17.41
27.16
24.27
86
0.471
Shares (diluted)B
0.797
0.914
0.938
0.897
0.987
0.970
1.135
1.194
1.182
1.331
0.480
6.16%
6.07%
17
3.50
Buyback yield%
31.34
28.68
29.04
26.46
25.98
25.84
24.58
26.11
24.71
24.76
14.36
24.76
26.05
61
0.164
D/E ratiox
1.598
1.598
1.509
1.702
1.633
1.558
1.648
1.780
1.929
2.102
1.671
1.780
1.640
34
0.459
Enterprise valueNT$B
3.921
4.047
4.021
3.997
3.560
3.951
3.866
4.001
4.303
4.669
4.470
5.58%
1.67%
35
2.333
LT debtNT$B
3.997
4.272
4.265
3.999
3.819
3.914
3.807
3.806
3.826
4.030
1.490
1.08%
(0.35%)
26
Cost of revenue
0.79%
1.00×
Operating expenses
0.54%
0.97×
Cash and investments
22.98%
Spread over hurdle
35.68%