22.94
RevenueNT$B
24.99
26.93
28.67
30.58
33.06
34.82
36.64
38.12
39.74
42.52
23.58
5.16%
5.93%
20
3.12
Revenue growth%
19.38
17.11
18.63
19.02
17.27
20.11
21.16
22.73
23.17
21.69
28.02
21.69
19.75
33
23.52
Gross margin%
16.27
14.54
14.68
12.35
13.08
10.64
7.98
5.26
6.11
8.09
4.26
7.98
11.50
39
13.91
Operating margin%
20.63
21.54
21.75
19.94
22.53
23.20
25.49
23.85
25.73
26.40
8.04
25.49
22.87
76
29.29
Net margin%
11.84
9.47
6.93
8.71
8.04
7.66
7.72
7.01
5.19
6.06
22.24
7.01
7.69
53
11.85
P/E ratio (avg)x
33.23
31.60
27.01
24.37
26.13
25.35
23.08
23.42
21.78
22.36
25.26
23.08
24.86
43
12.51
EV/EBITx
32.41
29.67
29.45
32.83
29.70
27.85
27.76
26.25
27.02
30.42
28.81
27.76
29.56
9
18.45
FCF yield (avg)%
16.32
18.13
21.05
23.50
23.66
22.49
19.95
21.62
22.45
22.97
11.64
22.45
22.04
77
8.05
FCF margin%
24.61
23.41
25.16
22.74
21.39
18.78
21.08
19.08
20.25
18.14
18.73
19.08
21.23
55
0.212
FCF / Net incomex
1.108
0.977
0.876
0.827
0.875
0.759
0.706
0.771
0.801
0.825
1.794
0.771
0.826
44
19.43
ROIC%
5.82
6.85
6.38
8.63
7.41
7.38
4.49
3.96
6.68
4.53
26.54
4.53
6.53
82
11.61
Return on equity%
31.43
31.47
28.69
30.98
31.88
31.72
34.62
36.23
34.64
37.41
13.78
34.64
31.80
79
10.41
Return on assets%
31.64
32.67
35.62
35.03
37.01
34.61
36.35
35.35
37.56
37.86
19.02
36.35
35.49
27
42.79
EPSNT$
24.59
25.39
25.99
25.74
25.02
26.27
30.53
33.00
37.29
37.15
44.11
8.22%
5.64%
—
24.91
EPS growth%
13.82
14.86
16.88
19.22
18.85
18.72
20.58
23.33
25.59
24.58
14.24
23.33
19.04
12
33.18
Bookvalue per shNT$
41.86
43.83
44.94
46.08
48.67
56.51
52.63
52.41
56.20
61.80
25.91
4.89%
4.54%
—
39.66
FCF per shareNT$
28.38
31.35
33.01
30.44
32.82
29.33
28.97
27.65
24.77
22.00
12.62
(7.69%)
(2.46%)
—
11.49
Dividend per shNT$
36.73
36.19
35.91
40.70
41.85
44.09
42.11
46.63
44.99
42.56
14.66
0.34%
2.65%
—
16.68
Div yield (avg)%
3.37
3.18
5.92
7.23
4.85
3.31
2.75
5.43
3.96
1.72
5.22
3.31
3.67
52
23.17
Payout ratio%
10.75
11.03
10.07
11.49
13.54
13.83
11.02
10.23
11.66
10.11
15.40
11.02
11.03
81
495.3
Shares (diluted)M
601.5
607.7
579.5
589.3
563.0
582.9
654.1
672.5
717.7
836.8
485.7
8.25%
3.39%
21
5.72
Buyback yield%
12.57
10.16
12.87
13.95
13.83
13.58
13.65
14.83
15.06
13.13
26.11
13.65
13.62
87
1.073
D/E ratiox
1.420
1.503
1.340
1.302
1.354
1.241
1.167
1.125
1.108
1.129
1.416
1.129
1.271
45
29.85
Enterprise valueNT$B
17.86
16.64
17.02
18.58
20.29
22.30
24.68
26.25
23.76
25.92
30.49
5.02%
5.03%
42
16.44
LT debtNT$B
38.65
39.44
46.23
45.49
52.10
59.06
59.78
70.51
85.84
86.58
48.29
10.69%
9.88%
60
Cost of revenue
6.16%
1.02×
Operating expenses
6.00%
1.01×
Cash and investments
18.19%
Spread over hurdle
80.95%