1.204
RevenueNT$B
0.934
0.996
1.090
1.195
1.280
1.385
1.464
1.553
1.670
1.798
1.262
7.04%
7.49%
67
18.36
Revenue growth%
18.53
16.84
18.30
19.43
17.27
19.31
19.54
16.91
16.95
19.77
11.46
19.31
18.42
94
23.62
Gross margin%
15.48
14.54
15.39
13.85
11.27
12.94
13.88
13.45
14.89
15.38
23.89
13.88
14.21
85
10.71
Operating margin%
5.78
6.86
5.51
6.39
5.12
7.91
6.92
9.74
10.01
9.68
28.28
9.68
6.89
87
7.64
Net margin%
18.84
20.02
19.99
22.14
21.73
20.80
18.23
17.82
17.94
17.66
19.97
17.94
19.41
74
21.39
P/E ratio (avg)x
46.14
47.84
50.32
54.14
52.59
53.29
58.47
60.63
65.90
70.82
24.05
60.63
53.71
51
16.14
EV/EBITx
9.309
9.773
10.19
10.35
9.573
9.212
9.630
9.485
8.322
7.298
28.39
9.212
9.529
16
12.96
FCF yield (avg)%
10.78
9.00
9.30
11.03
13.13
10.27
11.18
9.92
9.92
6.93
16.50
9.92
10.10
71
23.45
FCF margin%
22.30
23.46
22.33
22.28
19.31
17.72
20.14
18.25
15.59
16.35
2.34
17.72
19.72
71
0.922
FCF / Net incomex
0.354
0.323
0.316
0.283
0.262
0.239
0.217
0.197
0.201
0.216
1.723
0.216
0.251
71
21.22
ROIC%
0.40
0.40
0.94
0.40
0.40
2.01
2.36
3.27
4.83
2.64
4.41
2.64
1.48
13
8.13
Return on equity%
28.80
26.36
27.41
25.87
27.98
27.86
27.69
28.54
26.32
28.04
5.35
27.86
27.77
17
23.55
Return on assets%
5.77
4.03
1.85
0.40
1.99
0.47
0.64
0.40
3.27
3.99
4.46
0.64
1.92
93
5.67
EPSNT$
2.14
2.20
2.35
2.65
2.97
3.03
3.52
3.63
3.62
3.91
6.27
5.63%
7.81%
—
19.39
EPS growth%
27.71
26.70
26.98
24.40
23.01
22.41
22.57
21.76
22.86
20.44
11.39
22.41
22.93
34
7.37
Bookvalue per shNT$
4.25
4.35
3.93
4.25
4.05
4.30
4.01
3.46
3.69
4.00
1.67
(0.25%)
(0.65%)
—
7.91
FCF per shareNT$
2.66
2.66
2.54
2.49
2.46
2.57
2.51
2.63
2.82
2.51
3.98
0.43%
(1.93%)
—
6.03
Dividend per shNT$
1.14
1.04
1.16
1.03
1.15
1.07
0.96
0.89
0.85
0.89
6.77
(4.91%)
(2.63%)
—
10.44
Div yield (avg)%
25.88
23.34
25.69
25.11
26.43
25.15
27.20
29.70
26.94
24.79
10.11
26.94
25.79
16
24.06
Payout ratio%
28.37
30.30
31.39
29.39
29.70
29.30
26.45
26.85
24.74
22.34
26.89
26.45
28.83
39
133.8
Shares (diluted)M
115.6
109.6
112.0
107.7
109.2
105.9
97.67
93.08
86.40
78.71
132.5
(6.35%)
(3.60%)
10
27.41
Buyback yield%
0.40
2.48
2.97
5.96
6.56
4.14
5.72
3.65
2.55
3.20
22.81
3.65
3.42
30
0.727
D/E ratiox
0.506
0.489
0.469
0.467
0.497
0.525
0.542
0.575
0.616
0.607
0.777
0.575
0.515
68
1.398
Enterprise valueNT$B
0.994
1.099
1.145
1.276
1.362
1.331
1.423
1.303
1.403
1.466
1.513
1.48%
4.97%
66
1.460
LT debtNT$B
2.593
2.817
2.894
2.672
2.701
2.784
2.906
2.622
2.863
3.057
1.472
2.51%
2.16%
82
Cost of revenue
7.33%
0.99×
Operating expenses
7.74%
1.02×
Cash and investments
16.50%
Spread over hurdle
25.09%