2.118
RevenueNT$B
3.713
3.877
3.942
4.038
4.181
4.202
4.321
4.466
4.627
4.736
2.268
2.52%
2.68%
50
4.16
Revenue growth%
9.30
11.14
13.51
13.32
14.11
16.90
15.31
17.06
17.06
14.39
4.73
16.90
14.25
77
4.23
Gross margin%
27.15
27.81
25.55
24.13
25.36
25.56
27.69
29.13
27.53
29.58
12.77
27.69
27.34
49
4.17
Operating margin%
7.02
8.82
10.79
10.12
13.08
15.94
17.17
16.63
17.10
16.75
10.42
16.75
14.51
18
23.82
Net margin%
8.75
7.49
9.15
11.06
10.50
9.38
10.78
11.04
9.28
6.85
27.83
9.38
9.33
52
10.84
P/E ratio (avg)x
40.13
40.41
45.75
43.72
43.72
47.75
53.55
55.59
62.06
60.30
9.005
55.59
46.75
17
25.67
EV/EBITx
20.97
19.07
20.06
17.13
18.61
17.22
16.21
15.97
15.74
16.13
14.39
16.13
17.18
40
22.63
FCF yield (avg)%
17.29
17.07
19.01
17.58
17.67
15.56
14.02
12.76
10.10
9.35
9.12
12.76
16.31
60
11.05
FCF margin%
4.85
2.30
2.87
0.40
0.40
0.40
0.40
0.71
3.69
5.78
18.92
0.71
1.51
60
0.576
FCF / Net incomex
1.363
1.277
1.465
1.639
1.815
1.783
1.968
1.848
2.117
2.160
0.153
1.968
1.799
7
2.18
ROIC%
24.48
24.02
22.86
21.37
19.32
20.39
20.51
22.11
21.80
21.87
13.85
21.80
21.83
77
7.44
Return on equity%
8.35
9.92
11.10
12.67
12.17
12.17
10.52
11.87
9.50
9.69
3.96
10.52
10.81
20
7.81
Return on assets%
17.40
18.53
16.73
14.66
17.31
14.81
16.44
16.30
15.64
14.03
28.31
15.64
16.37
5
2.05
EPSNT$
5.83
6.73
7.64
8.89
9.00
9.42
10.93
12.23
14.04
13.30
2.15
8.12%
9.76%
—
5.75
EPS growth%
25.25
26.97
24.14
21.96
24.79
26.30
23.53
26.34
27.92
30.14
21.46
26.34
25.78
71
2.13
Bookvalue per shNT$
2.76
2.98
3.36
3.36
3.74
4.15
4.32
4.82
4.77
5.14
3.19
6.58%
7.68%
—
4.72
FCF per shareNT$
7.90
7.43
7.24
6.85
7.33
7.60
7.97
8.81
9.59
10.84
3.48
8.13%
4.64%
—
2.78
Dividend per shNT$
2.21
2.27
2.50
2.33
2.21
2.17
2.06
2.27
2.46
2.84
7.14
5.16%
2.74%
—
17.60
Div yield (avg)%
6.00
5.88
7.47
8.73
6.92
8.59
6.86
9.80
11.29
11.15
23.65
9.80
8.03
34
4.18
Payout ratio%
2.17
1.31
0.40
1.07
0.40
2.67
1.18
0.40
3.10
3.61
15.68
2.67
1.24
19
192.6
Shares (diluted)M
209.2
220.2
194.2
186.3
187.1
171.0
183.0
171.8
169.3
154.6
188.6
(3.75%)
(2.77%)
63
7.05
Buyback yield%
6.72
5.10
4.55
5.68
8.26
9.54
8.88
8.77
10.53
13.34
3.98
9.54
8.51
40
1.327
D/E ratiox
1.163
1.295
1.288
1.198
1.174
1.255
1.221
1.409
1.628
1.671
0.645
1.409
1.272
11
4.883
Enterprise valueNT$B
3.876
3.633
3.941
4.135
4.111
4.258
4.358
4.556
4.739
4.235
2.764
0.59%
1.56%
79
1.155
LT debtNT$B
1.894
1.967
2.019
2.121
2.514
2.497
2.536
2.876
3.165
3.310
1.469
5.66%
7.25%
77
Cost of revenue
2.58%
0.99×
Operating expenses
2.70%
1.00×
Cash and investments
22.64%
Property and equipment
16.33%
Spread over hurdle
41.05%