1.249
RevenueNT$B
1.042
1.073
1.081
1.074
1.076
1.099
1.120
1.126
1.138
1.147
1.342
1.28%
1.29%
31
13.28
Revenue growth%
3.53
5.80
4.05
3.08
1.17
2.02
0.40
0.40
0.40
0.40
23.34
0.40
1.59
75
9.30
Gross margin%
26.61
27.07
26.63
25.28
22.78
21.29
20.36
21.31
22.81
23.75
16.31
21.31
23.28
71
22.32
Operating margin%
18.23
17.89
18.11
20.02
22.77
25.15
26.59
24.95
23.89
24.07
22.05
24.95
23.33
6
25.20
Net margin%
10.72
11.31
14.08
16.70
16.75
16.10
14.70
13.62
13.41
16.28
17.85
14.70
14.39
44
34.08
P/E ratio (avg)x
22.53
22.81
23.50
25.55
23.81
26.49
27.53
25.61
23.13
25.70
21.97
25.70
24.68
35
25.08
EV/EBITx
22.73
23.28
22.49
23.90
27.38
30.53
31.07
31.28
33.14
36.41
28.72
31.28
28.95
52
22.27
FCF yield (avg)%
18.45
16.02
13.29
14.90
17.88
16.53
17.81
18.05
19.42
19.91
4.62
18.05
17.85
84
12.19
FCF margin%
16.25
18.51
20.84
17.94
17.90
18.13
18.88
20.22
21.16
18.78
13.93
18.88
18.65
25
0.877
FCF / Net incomex
0.455
0.450
0.436
0.440
0.476
0.481
0.528
0.527
0.597
0.577
0.400
0.528
0.478
74
14.55
ROIC%
19.57
19.26
19.14
22.05
20.19
18.62
17.63
16.43
15.16
12.87
23.98
16.43
18.88
40
7.49
Return on equity%
3.39
5.37
8.30
8.94
11.45
14.11
11.97
9.36
9.61
9.48
11.58
9.61
9.42
77
14.07
Return on assets%
29.60
28.73
28.81
25.90
25.29
23.00
20.88
20.25
18.99
17.84
26.24
20.25
24.15
53
3.76
EPSNT$
7.06
7.44
7.19
7.22
7.80
7.36
7.07
7.43
6.99
7.03
4.09
(2.06%)
0.45%
—
6.31
EPS growth%
7.60
5.17
4.16
6.17
4.42
2.33
0.40
0.40
2.99
0.78
18.20
0.78
3.58
12
5.32
Bookvalue per shNT$
5.48
5.87
5.88
6.65
7.24
8.35
9.12
10.12
10.47
11.91
6.40
10.48%
8.25%
—
5.08
FCF per shareNT$
1.99
2.01
2.11
1.91
2.05
2.22
2.22
2.13
2.19
2.29
6.06
2.33%
1.45%
—
4.75
Dividend per shNT$
1.81
1.87
1.92
2.21
2.35
2.72
2.70
2.74
2.59
2.72
2.50
2.98%
4.78%
—
6.13
Div yield (avg)%
17.41
16.91
17.18
16.48
18.41
16.85
16.70
14.62
12.04
14.72
4.74
14.72
16.78
75
7.73
Payout ratio%
5.93
3.21
6.14
5.23
7.91
9.81
7.83
7.10
7.90
7.63
16.06
7.83
7.37
20
160.6
Shares (diluted)M
177.7
185.7
187.6
199.5
196.9
212.0
245.6
231.2
229.5
224.5
156.9
2.67%
2.51%
69
5.88
Buyback yield%
18.93
20.45
21.88
21.90
22.86
22.26
24.44
24.96
24.64
26.51
9.27
24.64
22.56
69
0.288
D/E ratiox
0.708
0.643
0.644
0.592
0.653
0.647
0.610
0.562
0.626
0.706
0.643
0.626
0.644
33
0.914
Enterprise valueNT$B
1.137
1.174
1.162
1.142
1.319
1.391
1.433
1.648
1.806
1.800
0.946
6.41%
5.80%
8
1.433
LT debtNT$B
0.977
0.987
0.981
1.034
1.180
1.138
1.102
1.129
1.239
1.439
1.064
4.05%
3.90%
69
Cost of revenue
1.45%
1.02×
Operating expenses
0.63%
0.94×
Goodwill & intangibles
16.81%
Spread over hurdle
(3.61%)