1.633
RevenueNT$B
3.108
3.145
3.267
3.350
3.453
3.554
3.688
3.794
3.947
4.037
1.739
3.18%
2.81%
15
10.44
Revenue growth%
26.13
26.62
23.93
22.57
19.96
18.55
18.42
17.07
19.57
17.90
27.44
18.42
19.77
82
10.20
Gross margin%
4.91
3.66
2.70
1.14
2.77
4.12
3.64
6.49
4.49
5.01
5.56
4.49
3.89
11
25.32
Operating margin%
22.31
22.85
21.23
18.39
19.35
20.71
20.41
19.22
17.22
15.13
22.22
19.22
19.88
72
10.18
Net margin%
16.02
13.99
14.68
15.78
15.82
14.40
15.20
14.93
14.24
14.81
8.18
14.81
14.87
23
12.70
P/E ratio (avg)x
51.50
60.23
60.62
69.86
81.84
87.22
91.57
94.35
95.67
94.84
26.57
94.35
84.53
20
19.09
EV/EBITx
30.05
31.88
37.40
41.99
48.30
48.00
53.66
55.41
58.46
58.20
22.03
55.41
48.15
95
16.37
FCF yield (avg)%
18.59
20.26
19.33
21.61
20.20
22.67
20.99
21.28
24.13
25.40
3.28
22.67
21.13
34
22.75
FCF margin%
14.21
16.96
15.79
15.51
16.77
17.83
17.05
15.50
14.23
14.14
18.66
15.50
15.65
35
0.215
FCF / Net incomex
0.517
0.569
0.626
0.623
0.672
0.649
0.646
0.754
0.885
0.977
1.157
0.754
0.648
82
17.33
ROIC%
26.46
25.64
22.95
20.45
21.81
18.90
19.53
22.15
21.70
22.30
4.59
21.70
21.98
31
29.73
Return on equity%
9.27
11.87
12.64
14.66
13.33
13.63
12.97
14.08
12.76
11.15
19.50
12.97
12.87
86
6.10
Return on assets%
26.48
27.98
30.59
30.44
32.45
34.67
34.69
33.93
34.44
34.92
2.30
34.67
33.19
14
4.12
EPSNT$
0.69
0.63
0.58
0.54
0.53
0.50
0.44
0.42
0.39
0.36
4.29
(7.63%)
(7.10%)
—
2.97
EPS growth%
20.34
19.32
19.58
17.27
14.79
14.64
14.87
16.24
18.25
19.16
2.54
16.24
17.76
31
3.25
Bookvalue per shNT$
2.51
2.51
2.59
2.62
2.76
3.00
2.98
3.47
3.94
4.28
2.85
9.15%
5.02%
—
4.72
FCF per shareNT$
2.77
3.26
3.67
4.07
4.74
5.08
5.45
5.30
5.77
5.48
3.82
2.94%
7.61%
—
3.73
Dividend per shNT$
1.64
1.79
1.83
1.75
1.50
1.38
1.40
1.37
1.30
1.36
4.58
(1.94%)
(1.43%)
—
8.69
Div yield (avg)%
15.18
13.16
16.16
14.62
16.27
14.12
11.84
10.02
11.72
9.67
13.60
11.72
13.64
95
23.39
Payout ratio%
11.77
9.61
8.34
7.58
4.68
5.75
3.44
1.20
3.27
1.37
20.82
3.27
5.21
93
235.5
Shares (diluted)M
320.5
362.3
429.3
441.4
514.9
575.8
600.9
668.7
762.7
890.7
232.6
11.58%
11.38%
7
13.93
Buyback yield%
15.54
12.69
10.87
9.70
8.37
8.53
5.82
3.63
5.52
5.47
6.10
5.52
8.45
32
0.155
D/E ratiox
0.125
0.132
0.125
0.127
0.117
0.107
0.104
0.104
0.113
0.116
0.994
0.107
0.117
45
2.905
Enterprise valueNT$B
1.160
1.022
0.969
0.959
0.866
0.806
0.816
0.872
0.868
0.858
2.150
(0.20%)
(3.13%)
87
2.317
LT debtNT$B
2.414
2.334
2.279
2.466
2.182
2.213
2.060
1.829
1.679
1.795
2.641
(3.83%)
(2.22%)
44
Cost of revenue
2.81%
1.00×
Operating expenses
3.13%
1.03×
Goodwill & intangibles
14.72%
Cash and investments
14.34%
Spread over hurdle
(0.09%)