8.903
RevenueNT$B
9.903
10.16
10.25
10.37
10.65
11.05
11.47
11.51
11.81
12.28
9.509
2.89%
2.49%
27
25.54
Revenue growth%
17.35
18.16
21.00
19.08
17.61
18.46
16.52
17.55
16.72
17.06
6.46
17.06
17.58
76
3.88
Gross margin%
26.71
29.17
31.23
28.70
28.22
28.87
26.39
24.39
24.01
21.72
3.21
24.39
27.46
24
7.15
Operating margin%
20.84
21.16
20.96
18.16
16.67
19.45
21.57
23.63
25.53
25.69
11.52
23.63
21.06
39
14.99
Net margin%
27.72
25.51
25.29
26.40
28.54
29.66
31.56
28.64
27.07
29.77
15.29
29.66
28.13
76
20.66
P/E ratio (avg)x
45.31
43.54
43.00
43.49
45.40
51.71
50.28
51.13
49.84
51.58
19.74
51.13
47.62
38
8.574
EV/EBITx
12.14
12.46
13.12
13.78
11.96
11.66
10.53
10.20
9.282
8.586
24.20
10.20
11.81
65
13.89
FCF yield (avg)%
30.47
32.94
32.76
34.70
34.05
35.56
33.81
32.20
33.77
32.20
9.25
33.77
33.36
43
25.63
FCF margin%
29.78
30.78
28.33
28.43
30.31
27.61
29.29
30.93
31.76
30.98
22.85
30.93
30.05
10
0.688
FCF / Net incomex
1.722
1.713
1.957
1.940
1.940
1.893
1.745
1.913
1.947
2.030
1.756
1.913
1.926
43
21.38
ROIC%
11.25
13.07
11.84
12.86
11.20
13.25
13.87
12.37
11.63
12.49
11.09
12.49
12.43
17
3.36
Return on equity%
15.90
13.59
11.33
14.08
11.79
13.90
15.65
13.03
13.59
15.02
23.91
13.90
13.75
62
22.53
Return on assets%
24.62
25.23
26.72
27.77
28.86
27.92
25.47
25.25
27.38
29.89
13.77
27.38
27.05
68
2.82
EPSNT$
4.66
4.47
4.53
4.52
4.65
4.78
4.59
4.86
4.42
4.70
3.02
0.21%
0.79%
—
22.96
EPS growth%
22.14
24.99
24.44
25.80
24.54
22.81
19.85
21.77
19.49
21.38
25.90
21.38
22.47
58
3.65
Bookvalue per shNT$
6.91
7.42
8.34
8.01
8.40
7.87
8.71
8.85
8.34
9.12
5.98
1.67%
2.97%
—
7.17
FCF per shareNT$
5.33
5.41
5.65
5.89
6.25
5.87
5.02
4.89
4.16
4.17
3.09
(7.74%)
(2.06%)
—
1.46
Dividend per shNT$
5.02
4.46
4.44
4.97
5.07
5.38
5.42
5.57
5.16
5.21
1.06
0.57%
1.29%
—
11.19
Div yield (avg)%
16.15
17.28
16.48
19.02
18.64
15.76
18.38
15.64
15.34
14.99
25.23
15.64
16.31
9
23.60
Payout ratio%
18.88
18.86
21.11
23.47
26.14
27.82
30.18
30.53
32.63
31.16
29.77
30.53
26.98
53
809.9
Shares (diluted)M
676.6
671.3
635.1
534.4
533.7
530.9
545.7
469.4
467.0
435.1
803.8
(4.00%)
(3.89%)
37
5.84
Buyback yield%
27.90
25.09
24.23
26.23
24.38
25.19
25.31
27.21
25.69
24.93
19.76
25.31
25.25
35
0.257
D/E ratiox
0.325
0.297
0.324
0.292
0.258
0.262
0.265
0.281
0.297
0.300
0.961
0.281
0.294
11
1.628
Enterprise valueNT$B
5.871
6.279
6.050
6.266
6.604
6.093
5.420
5.468
5.890
5.909
7.879
(2.20%)
(1.47%)
21
9.313
LT debtNT$B
6.533
6.110
5.757
6.215
5.590
5.474
5.194
4.652
4.822
5.120
6.151
(1.74%)
(3.59%)
69
Cost of revenue
2.35%
0.99×
Operating expenses
2.83%
1.03×
Cash and investments
17.19%
Spread over hurdle
23.08%