0.657
RevenueNT$B
2.175
2.144
2.212
2.193
2.183
2.155
2.170
2.185
2.194
2.189
0.675
0.05%
0.28%
35
6.24
Revenue growth%
26.71
26.19
26.91
27.97
26.22
26.37
23.54
21.30
22.51
23.54
18.32
23.54
26.20
18
23.07
Gross margin%
15.06
12.51
14.86
15.60
14.30
16.35
14.26
16.64
16.15
17.10
14.67
16.35
15.33
84
24.27
Operating margin%
14.68
17.36
17.69
19.94
19.16
19.35
17.96
18.09
16.12
19.08
24.31
18.09
18.02
34
4.67
Net margin%
9.79
11.60
10.90
13.61
15.05
15.11
17.74
19.25
22.07
23.55
20.38
19.25
15.08
76
18.99
P/E ratio (avg)x
52.53
62.57
69.01
69.73
67.53
80.66
85.22
83.05
85.70
86.65
31.31
85.22
75.20
83
26.27
EV/EBITx
40.07
37.39
35.77
37.67
42.56
48.92
54.56
57.12
53.06
56.21
12.91
54.56
45.74
31
23.55
FCF yield (avg)%
16.32
16.49
18.54
19.35
17.68
19.42
18.18
18.79
20.32
21.30
12.00
19.42
18.67
28
6.42
FCF margin%
3.22
2.27
2.05
0.40
0.40
0.40
2.11
2.44
1.14
2.48
20.54
2.11
2.08
69
1.533
FCF / Net incomex
0.665
0.690
0.678
0.668
0.661
0.734
0.813
0.763
0.887
0.852
0.471
0.813
0.712
41
24.28
ROIC%
7.16
9.25
9.01
8.54
7.39
4.94
6.94
6.23
6.32
7.39
3.63
6.32
7.27
54
17.17
Return on equity%
29.68
27.25
25.13
26.58
29.25
31.59
33.96
32.26
29.90
29.09
10.51
31.59
29.47
90
17.04
Return on assets%
9.43
12.11
15.00
14.84
11.96
13.73
13.91
11.06
11.52
14.28
7.50
13.73
12.92
63
2.66
EPSNT$
3.93
4.13
4.73
5.22
5.60
5.57
5.29
5.64
5.70
5.51
2.84
(0.32%)
3.68%
—
8.86
EPS growth%
11.85
9.62
9.63
7.25
6.36
8.55
9.64
8.93
7.29
6.98
21.66
8.55
8.74
26
0.93
Bookvalue per shNT$
3.56
3.80
4.47
4.53
4.89
5.80
5.65
5.90
6.38
6.82
2.30
6.89%
7.04%
—
0.82
FCF per shareNT$
3.14
3.05
3.24
3.49
3.72
4.14
4.19
3.94
4.22
4.50
2.66
3.89%
4.44%
—
2.04
Dividend per shNT$
3.25
3.10
3.34
3.35
3.72
3.94
3.88
4.43
4.26
4.45
1.99
3.65%
3.35%
—
21.07
Div yield (avg)%
8.37
6.30
4.70
6.18
5.73
5.54
6.05
4.11
6.24
8.45
8.52
6.05
6.11
21
2.19
Payout ratio%
26.41
26.54
27.80
26.89
27.66
24.76
27.00
26.47
25.87
28.05
29.20
26.47
26.72
9
308.4
Shares (diluted)M
389.9
432.2
495.4
581.8
651.5
656.5
755.8
781.8
875.9
876.4
300.0
6.11%
9.45%
80
13.51
Buyback yield%
20.56
18.52
21.36
20.65
23.52
21.11
20.04
21.68
22.68
20.64
19.54
21.11
20.88
77
1.717
D/E ratiox
0.456
0.457
0.440
0.520
0.503
0.482
0.464
0.501
0.532
0.615
0.474
0.501
0.491
80
0.887
Enterprise valueNT$B
1.301
1.391
1.436
1.286
1.337
1.409
1.264
1.145
1.220
1.141
0.223
(3.11%)
(1.24%)
36
2.382
LT debtNT$B
2.040
2.163
2.014
2.198
2.243
2.191
2.047
2.106
1.953
2.211
0.672
(0.28%)
2.00%
63
Cost of revenue
0.44%
1.02×
Operating expenses
(0.28%)
0.95×
Spread over hurdle
(0.36%)