1.536
RevenueNT$B
3.438
3.469
3.501
3.453
3.532
3.622
3.583
3.540
3.490
3.557
1.582
0.14%
0.15%
21
5.86
Revenue growth%
9.89
12.59
9.98
10.96
12.11
10.83
9.85
6.97
4.18
6.45
21.80
6.97
9.94
23
20.27
Gross margin%
23.12
26.01
24.41
24.71
24.37
23.20
21.93
23.62
25.68
25.04
21.63
23.62
24.39
72
22.44
Operating margin%
9.83
7.84
5.85
8.64
10.87
13.33
13.54
14.08
12.82
12.75
25.93
13.33
11.81
95
7.68
Net margin%
10.33
7.81
8.84
7.47
9.26
11.61
13.21
12.31
13.12
16.10
28.60
13.12
10.97
13
7.915
P/E ratio (avg)x
30.93
28.85
28.10
28.68
26.09
29.58
27.16
24.87
26.75
28.00
20.70
27.16
28.05
76
30.61
EV/EBITx
30.58
31.05
29.19
28.86
28.15
28.00
29.63
28.65
31.80
29.32
13.63
29.32
29.25
14
12.50
FCF yield (avg)%
11.33
13.70
13.04
10.34
7.78
10.61
11.81
11.66
10.91
12.32
3.42
11.66
11.50
54
16.94
FCF margin%
1.55
0.40
0.40
0.40
0.40
0.61
3.54
5.12
3.88
6.09
22.63
3.88
1.08
75
0.772
FCF / Net incomex
0.461
0.454
0.478
0.523
0.596
0.585
0.638
0.692
0.817
0.879
1.608
0.692
0.591
32
25.60
ROIC%
16.71
18.11
17.85
20.36
19.62
20.79
23.70
23.63
23.27
21.54
2.67
23.27
20.57
68
2.39
Return on equity%
27.54
29.10
27.64
24.81
22.49
21.42
19.50
22.19
19.84
21.35
24.36
21.35
22.34
35
27.29
Return on assets%
7.12
8.29
7.28
6.36
8.07
7.88
5.77
4.20
5.21
6.24
14.28
5.77
6.74
22
0.78
EPSNT$
2.61
2.91
3.15
3.28
3.68
4.05
4.65
4.69
5.64
5.73
0.84
9.23%
9.40%
—
17.30
EPS growth%
3.64
5.74
5.77
6.01
6.54
8.37
10.57
8.28
5.95
8.47
27.93
8.37
6.28
56
3.69
Bookvalue per shNT$
2.59
2.64
2.74
2.98
2.81
2.62
2.99
3.24
3.57
4.02
2.76
7.39%
4.66%
—
3.95
FCF per shareNT$
5.14
4.92
4.93
5.72
6.20
6.40
6.81
7.93
8.71
8.86
2.26
7.39%
7.05%
—
1.90
Dividend per shNT$
2.50
2.77
2.69
2.60
2.99
3.17
3.41
3.30
3.53
3.47
1.88
3.02%
3.49%
—
2.51
Div yield (avg)%
0.40
0.40
1.97
0.40
1.84
3.54
3.82
6.19
7.89
5.68
12.06
5.68
2.75
81
14.07
Payout ratio%
22.37
22.62
25.27
26.79
27.68
28.88
30.19
29.50
30.31
32.40
10.06
30.19
28.28
56
593.1
Shares (diluted)M
716.3
680.6
614.2
558.8
537.0
531.8
480.0
506.2
462.1
503.5
574.7
(1.28%)
(2.70%)
37
20.72
Buyback yield%
23.60
20.64
20.81
23.31
22.47
20.66
18.58
17.21
14.96
15.01
15.54
17.21
20.65
88
0.340
D/E ratiox
0.544
0.554
0.557
0.505
0.495
0.534
0.561
0.617
0.686
0.691
0.826
0.617
0.556
73
1.325
Enterprise valueNT$B
3.111
3.390
3.294
3.376
3.231
3.439
3.306
3.214
3.515
3.987
3.103
4.29%
2.55%
56
4.594
LT debtNT$B
2.260
2.614
2.591
2.906
2.882
3.090
3.157
3.497
3.533
3.759
3.195
5.45%
6.08%
46
Cost of revenue
0.15%
1.00×
Operating expenses
0.52%
1.04×
Goodwill & intangibles
16.12%
Spread over hurdle
47.78%