1.501
RevenueNT$B
3.034
3.237
3.485
3.788
4.039
4.421
4.747
5.097
5.446
5.762
1.673
7.36%
7.34%
85
11.14
Revenue growth%
16.37
16.75
14.00
15.20
15.16
13.36
11.94
13.70
16.39
19.06
11.46
13.70
15.18
86
25.07
Gross margin%
12.35
9.85
10.04
8.11
6.94
9.66
9.75
10.57
10.80
9.10
3.51
9.75
9.80
43
2.96
Operating margin%
10.85
10.33
8.60
6.16
5.66
7.10
9.55
10.54
13.41
13.63
15.21
10.54
9.94
35
13.26
Net margin%
24.25
23.85
21.62
20.19
22.74
20.59
18.67
17.65
19.30
17.80
24.27
18.67
20.39
57
26.14
P/E ratio (avg)x
43.69
44.13
44.40
43.18
44.94
43.31
41.00
38.81
40.47
39.41
34.68
40.47
43.25
84
23.97
EV/EBITx
15.06
16.59
17.57
16.87
15.78
15.94
15.90
14.53
15.06
15.59
34.55
15.59
15.84
39
15.23
FCF yield (avg)%
23.65
21.76
23.56
20.92
18.70
20.76
20.81
18.78
20.21
21.67
15.84
20.76
20.86
50
27.59
FCF margin%
12.26
10.50
11.16
10.44
8.86
11.53
8.87
8.20
8.17
10.09
12.54
8.87
10.26
91
1.646
FCF / Net incomex
0.229
0.224
0.240
0.209
0.190
0.196
0.192
0.199
0.200
0.178
0.743
0.196
0.199
76
7.94
ROIC%
17.71
16.18
17.47
18.06
19.77
21.33
24.12
23.84
24.09
25.37
9.16
24.09
20.55
55
21.50
Return on equity%
19.87
21.20
20.39
18.93
21.85
20.15
21.63
22.46
25.12
24.76
28.43
22.46
21.42
81
21.03
Return on assets%
4.99
5.33
7.71
8.12
7.35
4.84
3.55
3.92
6.06
5.76
29.85
4.84
5.54
84
0.99
EPSNT$
0.92
0.86
0.74
0.67
0.69
0.66
0.67
0.62
0.60
0.66
1.11
(0.86%)
(2.54%)
—
21.32
EPS growth%
26.16
28.43
26.38
24.57
25.29
27.68
25.37
22.41
24.13
22.76
26.67
24.13
25.33
81
1.35
Bookvalue per shNT$
1.34
1.39
1.51
1.44
1.57
1.56
1.81
1.92
1.91
2.19
0.51
6.83%
6.13%
—
1.65
FCF per shareNT$
0.46
0.47
0.48
0.55
0.52
0.59
0.65
0.70
0.80
0.82
0.81
9.37%
6.94%
—
1.29
Dividend per shNT$
1.27
1.18
1.30
1.22
1.26
1.38
1.46
1.49
1.52
1.51
0.67
3.65%
2.08%
—
28.03
Div yield (avg)%
28.26
28.35
28.24
30.16
30.47
30.49
29.53
27.30
25.91
23.43
26.98
27.30
28.31
50
3.84
Payout ratio%
23.62
23.69
26.66
26.31
25.16
25.08
25.14
23.19
22.33
20.04
16.23
23.19
24.38
61
1.442
Shares (diluted)B
2.400
2.862
2.890
2.953
3.191
3.539
4.182
4.296
4.724
4.781
1.471
8.42%
8.38%
13
13.89
Buyback yield%
7.32
9.05
10.91
13.18
12.05
13.81
16.01
13.78
13.20
15.75
8.77
13.81
13.19
29
0.910
D/E ratiox
0.569
0.627
0.556
0.498
0.469
0.433
0.395
0.423
0.415
0.421
0.841
0.421
0.451
26
4.178
Enterprise valueNT$B
2.983
3.115
2.851
2.959
3.145
2.951
3.156
3.560
3.679
3.390
0.335
1.51%
1.76%
53
0.293
LT debtNT$B
1.807
1.861
1.826
1.961
1.996
1.766
1.685
1.664
1.764
1.618
1.440
(4.12%)
(0.73%)
36
Cost of revenue
7.34%
1.00×
Operating expenses
6.91%
0.96×
Cash and investments
17.93%
Spread over hurdle
(1.74%)