0.283
RevenueNT$B
0.822
0.884
0.970
1.065
1.150
1.209
1.305
1.434
1.571
1.710
0.293
8.26%
8.56%
45
28.11
Revenue growth%
14.38
16.25
13.52
14.07
13.26
12.37
11.28
10.66
12.42
14.44
14.73
12.37
13.39
75
6.82
Gross margin%
4.83
1.97
0.40
0.40
0.40
2.71
2.11
2.43
2.94
5.94
3.89
2.71
2.27
27
13.05
Operating margin%
21.76
24.19
26.52
27.86
26.01
28.85
31.47
33.89
33.56
34.58
9.09
33.56
28.35
94
11.51
Net margin%
0.40
0.40
0.40
2.26
2.83
1.33
0.40
1.35
0.40
1.43
4.23
1.33
0.86
39
29.06
P/E ratio (avg)x
18.43
19.06
19.90
23.08
26.07
29.61
29.65
30.17
34.87
37.71
33.04
30.17
27.84
64
36.94
EV/EBITx
14.13
12.15
12.95
12.37
12.68
11.29
10.93
11.60
10.72
10.96
26.31
10.96
11.88
40
17.88
FCF yield (avg)%
7.88
9.43
7.15
4.88
6.64
8.40
8.31
7.58
6.64
7.51
19.72
7.58
7.55
9
7.79
FCF margin%
15.14
14.75
14.28
14.81
15.72
18.66
21.43
20.92
18.36
19.69
11.32
19.69
17.04
34
1.052
FCF / Net incomex
1.141
1.049
1.010
0.987
0.956
0.889
0.969
1.012
0.890
0.781
1.052
0.890
0.978
34
13.73
ROIC%
19.78
22.57
20.86
22.60
25.30
27.10
29.77
27.09
29.70
32.06
25.63
29.70
26.20
24
14.30
Return on equity%
16.44
16.08
17.83
15.61
13.44
12.74
13.18
14.95
13.85
11.95
2.32
13.18
14.40
77
18.54
Return on assets%
19.10
19.88
18.79
20.17
18.82
20.78
22.48
23.22
22.80
24.96
13.31
22.80
20.48
60
0.72
EPSNT$
0.74
0.84
0.99
1.11
1.34
1.38
1.36
1.61
1.92
1.96
0.80
7.89%
10.17%
—
18.64
EPS growth%
28.77
30.42
31.21
33.35
34.25
32.79
34.37
35.79
34.05
32.55
20.19
34.05
33.07
12
0.92
Bookvalue per shNT$
0.52
0.59
0.60
0.60
0.65
0.74
0.70
0.76
0.76
0.80
0.37
4.29%
4.45%
—
1.21
FCF per shareNT$
0.80
0.80
0.78
0.87
0.79
0.87
0.83
0.89
1.03
1.06
1.21
6.03%
3.84%
—
1.05
Dividend per shNT$
1.97
2.20
2.17
2.09
2.24
2.60
2.62
2.67
2.53
2.74
0.44
4.06%
4.38%
—
17.39
Div yield (avg)%
27.72
27.61
28.48
29.14
30.46
28.45
29.83
27.57
30.23
29.38
16.73
29.38
28.81
59
23.39
Payout ratio%
9.09
10.73
10.30
9.85
11.59
10.63
13.46
11.88
13.27
15.63
21.71
13.27
11.16
43
321.3
Shares (diluted)M
289.4
309.5
306.4
309.7
264.8
273.9
293.5
250.7
247.5
261.0
334.9
(0.29%)
(0.78%)
46
28.63
Buyback yield%
16.36
19.30
18.12
18.44
19.25
19.02
18.94
21.76
22.96
22.16
27.50
21.76
19.13
62
0.162
D/E ratiox
1.229
1.233
1.277
1.116
0.961
1.008
1.000
0.999
0.870
0.751
1.334
0.999
1.004
64
0.230
Enterprise valueNT$B
1.122
1.186
1.301
1.457
1.361
1.214
1.097
1.043
1.111
1.013
1.278
(5.73%)
(0.56%)
92
1.028
LT debtNT$B
1.076
1.044
1.082
1.023
1.002
0.991
1.000
0.990
1.084
1.085
0.517
1.60%
0.46%
81
Cost of revenue
8.66%
1.01×
Operating expenses
8.87%
1.03×
Spread over hurdle
(1.69%)