2.153
RevenueNT$B
2.865
3.076
3.256
3.537
3.705
3.876
4.189
4.538
4.877
5.120
2.301
6.68%
6.68%
5
26.22
Revenue growth%
5.61
2.79
2.78
3.08
4.39
6.50
7.28
5.26
6.42
5.80
27.34
6.42
5.43
92
23.50
Gross margin%
10.58
7.92
7.79
8.05
8.59
11.12
11.88
13.57
15.03
15.18
23.68
13.57
10.85
26
24.06
Operating margin%
24.05
22.82
25.17
23.20
21.90
22.57
25.56
23.66
26.51
24.86
23.66
24.86
23.85
12
29.82
Net margin%
3.96
0.99
3.57
4.60
5.27
6.68
8.87
11.08
9.02
6.58
18.75
8.87
5.93
83
26.02
P/E ratio (avg)x
11.61
10.83
10.32
9.893
8.927
9.641
10.05
10.95
12.03
13.14
16.39
10.95
10.57
19
10.28
EV/EBITx
16.37
19.29
21.58
24.09
26.21
29.80
29.88
32.46
34.59
36.38
32.62
32.46
28.01
25
29.13
FCF yield (avg)%
20.95
19.39
19.97
17.71
16.00
17.78
15.71
17.59
20.54
18.15
19.66
17.78
17.96
84
22.80
FCF margin%
18.89
20.58
18.86
20.70
22.50
20.41
20.66
22.66
25.51
25.67
21.01
22.66
20.68
82
1.129
FCF / Net incomex
2.660
2.784
2.846
3.152
3.670
4.125
4.513
4.808
4.820
4.699
0.970
4.699
3.898
5
24.21
ROIC%
14.66
14.73
17.36
15.13
12.99
12.37
11.17
11.25
10.02
9.60
14.19
11.17
12.68
8
9.56
Return on equity%
27.96
25.77
23.53
23.88
22.08
22.88
20.14
22.74
23.84
25.49
14.97
22.88
23.69
32
20.73
Return on assets%
28.41
29.31
28.38
26.18
24.84
24.42
26.16
28.26
29.87
31.15
6.62
28.26
28.32
66
5.31
EPSNT$
0.99
1.06
1.14
1.02
1.10
1.18
1.16
1.09
1.12
1.24
5.62
2.51%
2.99%
—
9.70
EPS growth%
24.98
22.47
22.09
23.15
24.89
24.32
23.31
23.24
24.79
23.39
28.34
23.39
23.35
74
2.85
Bookvalue per shNT$
6.75
7.42
7.92
8.62
9.46
10.79
11.72
11.40
11.69
12.30
5.28
5.40%
7.57%
—
2.12
FCF per shareNT$
7.98
8.95
10.05
11.22
10.80
10.29
9.77
10.17
11.47
12.51
1.08
2.98%
5.74%
—
2.30
Dividend per shNT$
2.43
2.45
2.67
2.98
2.87
3.20
3.13
2.94
2.77
2.54
6.80
(2.40%)
0.97%
—
16.51
Div yield (avg)%
23.51
23.24
20.77
21.53
23.18
25.30
24.38
22.77
25.12
26.70
2.12
25.12
23.38
81
7.02
Payout ratio%
4.49
3.07
2.62
0.81
3.18
5.19
6.10
7.65
10.29
7.74
2.35
7.65
4.84
25
441.8
Shares (diluted)M
510.0
576.7
611.1
608.2
672.8
747.7
705.6
660.3
607.3
590.8
437.0
(2.57%)
1.20%
12
22.04
Buyback yield%
17.29
18.25
17.24
15.53
13.28
12.52
13.70
16.34
15.30
12.36
26.34
13.70
15.41
41
0.968
D/E ratiox
0.656
0.776
0.911
1.021
1.140
1.268
1.253
1.481
1.459
1.450
0.867
1.450
1.196
94
4.440
Enterprise valueNT$B
0.585
0.609
0.668
0.701
0.710
0.747
0.862
0.895
0.978
1.141
4.295
9.97%
7.06%
10
0.726
LT debtNT$B
2.154
2.569
2.674
2.684
2.660
3.014
2.977
3.287
3.327
3.995
2.694
8.48%
6.95%
88
Cost of revenue
6.82%
1.01×
Operating expenses
6.98%
1.03×
Cash and investments
18.52%
Spread over hurdle
25.18%