0.539
RevenueNT$B
0.884
0.955
1.028
1.086
1.164
1.222
1.282
1.361
1.456
1.552
0.577
5.92%
6.39%
46
19.43
Revenue growth%
19.73
16.84
16.81
17.91
17.08
16.82
15.39
17.88
16.74
18.85
14.30
16.82
16.96
24
3.69
Gross margin%
8.63
7.92
10.80
11.92
12.48
15.25
14.12
15.43
15.47
15.77
28.76
15.43
13.30
25
20.81
Operating margin%
6.89
8.20
6.25
9.11
11.32
9.38
10.96
13.33
15.05
17.29
8.14
13.33
10.17
13
2.99
Net margin%
26.47
28.60
30.32
28.84
27.56
25.03
25.16
27.32
25.62
23.81
8.61
25.16
26.90
20
8.999
P/E ratio (avg)x
15.00
15.03
16.02
15.28
17.11
17.63
17.81
20.80
19.78
20.00
24.88
19.78
17.37
40
35.91
EV/EBITx
17.78
15.84
16.41
15.94
15.30
16.38
16.43
17.73
18.27
18.23
9.811
17.73
16.42
81
5.93
FCF yield (avg)%
24.46
23.45
21.80
19.65
18.04
16.38
17.72
20.64
21.47
22.95
13.34
20.64
21.05
8
25.71
FCF margin%
29.49
32.44
33.57
31.68
31.35
29.37
28.86
30.69
31.65
30.18
24.17
30.18
31.02
94
0.607
FCF / Net incomex
2.059
2.321
2.753
2.859
3.359
3.980
4.417
4.563
4.863
5.196
0.274
4.563
3.670
13
25.74
ROIC%
17.06
14.36
15.35
15.54
16.21
14.66
16.23
17.26
15.29
17.84
7.55
16.23
15.87
51
26.19
Return on equity%
9.59
8.55
8.74
6.98
7.70
7.51
9.45
6.69
7.77
7.34
7.50
7.51
7.74
43
14.32
Return on assets%
14.51
15.14
14.03
16.95
14.89
15.62
18.04
18.68
15.70
16.24
18.40
16.24
15.66
14
1.58
EPSNT$
1.90
2.23
2.39
2.54
2.99
3.61
4.35
4.50
5.08
5.65
1.70
13.61%
12.25%
—
7.80
EPS growth%
26.92
29.42
31.66
34.22
36.64
37.45
34.46
33.30
32.90
34.60
15.42
34.46
33.76
61
2.17
Bookvalue per shNT$
1.77
1.83
1.64
1.56
1.63
1.73
1.79
1.59
1.45
1.42
0.64
(2.72%)
(3.27%)
—
1.10
FCF per shareNT$
3.78
4.06
4.13
4.16
3.82
4.01
3.90
4.31
4.18
4.13
0.73
1.56%
2.13%
—
0.79
Dividend per shNT$
3.14
3.69
4.33
4.46
4.37
4.17
3.99
3.92
4.46
4.58
2.33
0.94%
3.32%
—
13.98
Div yield (avg)%
7.82
9.08
8.39
5.64
5.74
3.47
4.55
2.83
0.40
0.75
17.66
2.83
5.09
65
11.41
Payout ratio%
11.44
12.07
9.63
9.83
12.37
11.46
12.48
10.76
10.40
11.23
7.73
11.23
11.34
65
152.1
Shares (diluted)M
203.6
215.3
230.2
271.1
311.9
339.6
338.3
369.9
415.6
405.2
147.0
5.37%
7.47%
41
10.04
Buyback yield%
11.95
12.06
12.99
13.78
13.51
14.15
11.81
13.63
16.55
14.61
29.38
14.15
13.57
57
0.938
D/E ratiox
1.049
1.019
1.002
1.004
0.950
0.970
0.862
0.806
0.726
0.793
1.098
0.806
0.960
29
0.227
Enterprise valueNT$B
1.040
1.081
1.170
1.081
1.152
1.178
1.146
1.158
1.132
1.129
0.692
(0.40%)
(0.20%)
51
0.989
LT debtNT$B
1.091
1.273
1.384
1.589
1.664
1.747
2.026
2.292
2.260
2.139
0.905
5.15%
7.66%
85
Cost of revenue
6.40%
1.00×
Operating expenses
6.59%
1.02×
Goodwill & intangibles
15.22%
Spread over hurdle
(4.37%)