0.776
RevenueNT$B
2.833
2.814
2.894
2.944
2.949
3.029
3.034
3.100
3.173
3.205
0.845
1.68%
1.59%
49
14.31
Revenue growth%
26.26
25.26
25.66
27.55
25.13
22.30
21.26
21.19
19.83
21.71
7.19
21.26
23.71
8
4.88
Gross margin%
13.91
16.51
15.75
16.61
14.18
16.02
15.18
16.06
15.30
17.67
9.57
16.02
15.88
83
17.10
Operating margin%
6.00
5.77
5.46
4.29
4.50
3.02
0.62
1.70
0.40
0.40
9.40
0.62
3.65
66
11.17
Net margin%
7.93
7.60
9.43
11.45
10.69
11.56
8.76
8.10
7.38
8.18
28.57
8.18
8.47
89
37.14
P/E ratio (avg)x
9.438
9.813
10.68
9.726
9.691
9.431
9.251
9.377
10.32
9.653
12.97
9.431
9.672
76
21.38
EV/EBITx
37.81
36.20
42.15
41.57
44.81
49.08
50.48
55.21
54.25
60.86
14.10
54.25
46.94
52
13.93
FCF yield (avg)%
3.36
4.59
5.27
6.39
7.14
6.88
5.09
3.09
3.00
4.82
29.47
4.82
4.96
12
19.09
FCF margin%
20.25
18.37
17.12
18.73
16.33
14.43
15.92
18.76
16.13
15.90
15.66
15.92
16.73
21
0.883
FCF / Net incomex
0.608
0.651
0.590
0.582
0.569
0.559
0.555
0.589
0.572
0.537
1.399
0.559
0.577
48
16.71
ROIC%
17.49
15.35
13.52
15.77
18.29
18.76
19.40
17.47
18.54
17.86
3.57
18.54
17.67
15
10.57
Return on equity%
2.59
4.27
2.16
2.26
2.95
0.47
0.58
1.34
0.92
0.95
21.41
0.92
1.75
33
19.40
Return on assets%
22.12
24.43
26.42
25.18
24.80
23.75
26.68
25.02
23.36
24.69
3.95
24.69
24.75
64
2.76
EPSNT$
5.02
5.19
5.38
5.09
4.88
5.67
6.26
6.74
6.89
7.03
2.84
7.59%
3.26%
—
16.91
EPS growth%
24.10
25.72
25.04
25.88
28.12
30.59
33.58
34.46
34.23
33.67
29.18
33.67
29.35
54
3.57
Bookvalue per shNT$
1.22
1.31
1.43
1.35
1.33
1.42
1.55
1.41
1.28
1.30
3.40
(0.45%)
0.11%
—
0.89
FCF per shareNT$
4.57
4.64
4.52
5.09
5.48
5.40
5.16
5.39
5.56
5.39
2.29
(0.36%)
2.99%
—
1.68
Dividend per shNT$
2.82
3.10
3.55
3.92
4.54
4.93
5.36
6.33
7.12
8.60
1.42
13.62%
12.31%
—
13.85
Div yield (avg)%
28.07
28.07
25.22
26.01
27.83
25.17
23.03
25.54
26.64
23.79
21.97
25.17
25.78
48
11.79
Payout ratio%
5.21
8.10
9.29
10.14
8.38
6.63
4.31
4.03
2.64
1.62
25.78
4.03
5.92
95
179.3
Shares (diluted)M
269.9
292.4
339.4
393.5
410.1
479.8
578.3
690.1
766.5
858.2
180.6
15.92%
13.20%
36
2.24
Buyback yield%
8.97
8.33
7.12
6.28
8.57
9.58
9.47
10.30
10.78
11.86
8.53
10.30
9.22
64
0.360
D/E ratiox
0.209
0.188
0.183
0.192
0.165
0.149
0.141
0.152
0.163
0.149
0.632
0.149
0.164
67
1.841
Enterprise valueNT$B
1.891
1.810
1.860
1.871
1.968
1.943
2.016
1.745
1.562
1.446
0.763
(5.98%)
(3.24%)
51
2.281
LT debtNT$B
1.926
1.819
1.917
2.010
1.952
1.922
2.158
2.245
2.208
2.499
0.874
5.06%
2.68%
89
Cost of revenue
1.58%
1.00×
Operating expenses
1.45%
0.99×
Cash and investments
16.91%
Spread over hurdle
10.74%