0.485
RevenueNT$B
0.986
1.011
1.045
1.081
1.109
1.101
1.100
1.114
1.138
1.135
0.525
0.47%
1.38%
48
21.75
Revenue growth%
30.33
28.46
28.70
26.14
26.72
23.83
23.61
25.02
24.96
24.75
9.46
24.75
25.58
48
5.35
Gross margin%
7.84
5.53
4.27
6.42
9.35
7.29
7.59
5.49
5.48
5.46
4.40
5.49
5.98
29
14.03
Operating margin%
29.48
31.42
28.65
28.88
28.68
26.79
26.01
28.15
29.41
32.30
4.81
28.15
28.78
44
9.43
Net margin%
16.30
19.29
16.77
19.17
20.36
20.11
21.18
21.32
23.10
20.35
22.14
21.18
20.23
52
17.76
P/E ratio (avg)x
25.14
26.65
29.89
34.00
35.07
39.49
42.26
49.38
59.27
68.44
20.48
49.38
37.28
72
16.83
EV/EBITx
15.98
16.95
17.85
16.41
16.64
18.70
18.66
20.66
21.49
21.60
12.83
20.66
18.26
42
26.18
FCF yield (avg)%
23.28
21.08
21.01
23.64
21.62
20.60
20.93
19.02
17.72
17.94
18.17
19.02
20.97
31
22.94
FCF margin%
3.51
2.15
2.64
0.40
1.62
0.70
3.56
5.64
7.99
10.66
2.40
5.64
3.07
6
0.362
FCF / Net incomex
1.706
1.595
1.571
1.782
1.740
1.713
1.587
1.504
1.398
1.456
1.247
1.504
1.591
52
14.17
ROIC%
4.32
6.65
8.86
8.47
6.64
8.49
9.01
11.40
12.22
9.74
19.76
9.74
8.67
36
29.20
Return on equity%
20.82
20.91
19.87
22.10
22.70
20.13
19.40
19.76
20.14
19.55
25.72
19.76
20.14
73
6.58
Return on assets%
7.72
10.27
7.45
6.30
5.83
3.93
6.85
5.50
5.10
6.89
20.08
5.50
6.58
81
2.91
EPSNT$
2.53
2.64
2.76
3.03
3.05
3.23
3.04
3.32
3.64
4.03
3.06
5.78%
4.05%
—
28.87
EPS growth%
31.11
30.05
32.81
33.79
33.40
35.84
33.55
31.56
30.46
32.69
18.25
32.69
32.75
45
0.43
Bookvalue per shNT$
5.31
5.76
6.58
7.68
9.08
9.72
10.64
10.79
12.15
13.15
0.42
7.68%
10.18%
—
1.67
FCF per shareNT$
3.68
3.66
4.15
4.80
5.81
6.93
7.21
7.34
7.24
8.11
1.48
6.88%
10.09%
—
2.41
Dividend per shNT$
2.51
2.42
2.10
2.14
2.34
2.54
2.64
2.32
2.24
2.11
1.92
(2.04%)
(0.95%)
—
24.06
Div yield (avg)%
19.08
21.44
19.48
17.31
19.86
17.10
18.89
17.50
19.48
19.61
11.40
18.89
19.28
34
14.17
Payout ratio%
27.70
28.74
26.74
27.03
25.82
27.10
24.81
25.91
23.37
25.64
18.19
25.64
26.33
17
431.1
Shares (diluted)M
522.7
564.1
544.0
584.3
626.0
631.1
629.3
683.1
676.3
779.4
415.3
4.48%
5.22%
25
24.18
Buyback yield%
5.55
6.65
7.67
9.68
12.58
14.58
11.68
13.12
14.84
16.78
15.36
14.58
12.13
59
1.376
D/E ratiox
0.911
0.902
0.987
1.044
1.103
1.159
1.146
1.043
0.932
1.048
1.149
1.048
1.043
31
1.243
Enterprise valueNT$B
0.590
0.601
0.553
0.508
0.569
0.639
0.713
0.774
0.739
0.692
1.089
4.00%
0.88%
69
981.8
LT debtNT$M
219.2
238.5
278.0
328.5
380.1
405.4
417.6
485.8
585.3
646.2
916.6
11.19%
12.99%
40
Cost of revenue
1.45%
1.01×
Operating expenses
1.45%
1.01×
Cash and investments
17.57%
Goodwill & intangibles
17.10%
Spread over hurdle
(1.83%)