6.489
RevenueNT$B
14.76
15.31
15.68
15.85
15.99
16.60
17.02
17.66
17.62
18.18
6.748
2.61%
2.48%
80
9.37
Revenue growth%
10.97
10.72
12.63
14.02
14.97
15.60
15.92
14.66
17.51
16.12
25.77
15.92
14.82
54
19.22
Gross margin%
9.86
7.46
5.63
5.33
8.29
10.75
10.51
13.26
13.68
14.98
3.70
13.26
10.18
25
7.21
Operating margin%
11.04
12.66
14.86
14.25
16.84
15.77
13.32
14.95
15.02
13.85
28.12
14.95
14.56
56
7.40
Net margin%
28.20
29.67
32.12
32.80
33.99
31.33
31.67
31.81
32.98
35.24
8.63
31.81
31.97
39
23.34
P/E ratio (avg)x
13.81
13.06
14.14
15.39
14.42
14.23
15.55
14.88
13.37
14.68
20.81
14.68
14.32
22
21.38
EV/EBITx
24.09
23.73
25.77
25.21
24.87
26.42
31.12
36.90
35.44
37.43
37.61
35.44
26.09
74
19.76
FCF yield (avg)%
5.85
7.89
5.23
3.97
5.14
3.86
4.61
2.34
4.71
4.20
14.23
4.20
4.66
50
22.95
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.40
1.35
0.40
0.40
0.40
25.25
0.40
0.40
8
1.057
FCF / Net incomex
0.449
0.498
0.548
0.523
0.516
0.589
0.573
0.608
0.658
0.723
1.178
0.608
0.560
92
2.95
ROIC%
24.78
22.32
20.63
17.75
16.63
15.19
13.48
15.54
17.08
18.24
4.42
15.54
17.41
86
22.42
Return on equity%
10.57
10.48
9.12
8.79
10.48
12.28
13.10
13.90
16.79
17.63
3.45
13.90
11.43
15
17.35
Return on assets%
18.34
18.15
17.31
18.63
16.14
16.53
16.39
14.49
17.27
14.81
15.18
16.39
16.90
50
14.43
EPSNT$
61.18
62.48
67.11
56.95
52.26
50.33
48.62
41.16
37.57
37.38
15.83
(6.48%)
(4.39%)
—
15.88
EPS growth%
21.09
19.73
20.53
23.49
22.75
25.60
24.81
23.49
24.72
27.51
19.50
24.81
23.49
31
42.96
Bookvalue per shNT$
37.61
34.03
33.62
32.67
31.29
29.60
31.06
34.12
37.17
33.70
56.20
1.49%
(1.73%)
—
63.45
FCF per shareNT$
99.57
113.03
112.06
131.93
129.82
148.62
170.20
182.04
199.44
221.91
90.91
11.32%
8.95%
—
14.98
Dividend per shNT$
22.05
20.64
23.00
21.19
23.36
22.83
21.44
22.74
24.57
24.86
39.23
1.25%
1.65%
—
5.69
Div yield (avg)%
20.79
21.11
21.91
21.55
20.83
22.03
23.17
21.95
20.26
17.66
19.93
21.95
21.33
20
18.95
Payout ratio%
6.82
7.53
7.83
6.49
8.93
8.03
9.33
12.28
14.01
11.76
5.51
11.76
8.48
27
87.97
Shares (diluted)M
99.17
101.9
105.8
112.8
109.8
103.1
107.5
96.71
90.00
93.42
88.50
(3.18%)
(1.30%)
74
8.22
Buyback yield%
13.50
16.00
13.99
11.96
12.85
14.54
16.79
18.89
18.54
16.96
3.39
16.96
15.27
40
1.773
D/E ratiox
1.836
1.792
1.753
1.796
1.714
1.599
1.497
1.723
1.859
1.806
0.206
1.723
1.772
12
3.127
Enterprise valueNT$B
21.74
24.94
24.30
26.89
29.11
30.80
34.52
37.49
37.61
35.61
2.858
4.11%
6.54%
81
14.08
LT debtNT$B
5.723
6.297
6.186
5.931
6.211
5.499
5.103
4.511
4.254
4.599
2.727
(5.83%)
(1.66%)
76
Cost of revenue
2.48%
1.00×
Operating expenses
1.44%
0.90×
Cash and investments
17.69%
Spread over hurdle
(4.23%)