1.307
RevenueNT$B
1.009
1.044
1.072
1.090
1.087
1.129
1.142
1.144
1.166
1.196
1.353
1.92%
2.02%
56
4.23
Revenue growth%
10.03
8.74
8.04
9.09
6.96
5.85
3.35
3.61
5.26
3.18
11.91
3.61
6.40
7
7.93
Gross margin%
16.45
18.21
17.66
20.47
23.44
26.42
23.44
21.09
19.35
20.21
14.98
21.09
20.34
73
8.39
Operating margin%
10.84
8.71
6.74
6.05
4.99
4.23
2.66
3.68
4.72
2.45
21.01
3.68
4.85
74
16.17
Net margin%
31.95
29.81
28.37
25.84
26.20
26.46
24.63
25.82
28.18
31.04
29.42
26.46
27.32
40
34.55
P/E ratio (avg)x
27.98
32.48
31.51
30.43
31.33
33.48
33.52
31.31
30.89
33.62
7.710
33.48
31.42
18
37.95
EV/EBITx
57.43
64.97
71.15
81.20
90.87
89.69
96.52
112.7
112.7
112.1
18.35
112.1
90.28
21
9.15
FCF yield (avg)%
5.19
6.81
7.32
8.83
11.00
8.90
9.38
8.60
7.88
8.69
13.18
8.69
8.64
34
6.21
FCF margin%
18.12
20.85
20.02
21.39
18.87
20.06
21.09
23.86
26.24
28.06
14.65
23.86
20.97
68
1.566
FCF / Net incomex
1.467
1.425
1.615
1.549
1.494
1.739
1.806
2.030
2.285
2.691
0.941
2.030
1.677
76
18.55
ROIC%
16.86
17.33
15.30
17.55
14.63
14.62
14.98
14.29
17.19
16.68
11.63
14.98
15.99
7
5.46
Return on equity%
14.38
16.73
17.81
17.43
18.59
18.91
20.23
21.54
21.47
21.54
11.32
21.47
18.75
83
23.65
Return on assets%
11.16
12.00
13.26
12.64
11.54
12.61
14.99
13.98
16.94
18.55
18.29
14.99
12.95
16
7.23
EPSNT$
6.32
6.59
7.14
6.38
6.86
7.01
7.60
7.63
7.82
7.71
7.93
2.37%
3.15%
—
4.97
EPS growth%
9.60
7.48
7.34
9.82
7.67
5.12
3.09
3.61
6.52
5.42
29.07
5.12
6.93
45
8.97
Bookvalue per shNT$
11.84
13.79
15.68
16.93
16.53
17.61
20.01
23.81
28.21
33.02
2.50
14.85%
10.86%
—
6.16
FCF per shareNT$
10.43
12.40
14.45
15.67
18.24
18.26
21.27
22.47
26.29
28.84
2.89
9.60%
11.10%
—
3.28
Dividend per shNT$
8.93
9.99
9.48
10.12
9.89
10.03
10.64
11.96
12.63
12.15
2.66
4.20%
4.28%
—
20.43
Div yield (avg)%
30.07
31.17
29.68
27.07
26.78
29.54
31.68
29.65
32.12
29.56
10.25
29.65
29.66
63
18.83
Payout ratio%
20.72
20.45
22.65
23.43
23.00
20.04
17.53
17.32
17.95
20.94
29.77
17.95
20.58
36
206.6
Shares (diluted)M
176.4
186.9
194.3
196.9
175.8
172.6
166.4
175.1
155.6
146.6
203.4
(3.57%)
(2.60%)
74
27.11
Buyback yield%
8.24
8.43
10.07
9.72
11.73
9.44
11.20
8.60
10.67
11.12
21.41
10.67
9.89
26
0.187
D/E ratiox
0.834
0.912
0.915
0.870
0.884
0.794
0.759
0.816
0.898
0.925
0.911
0.816
0.877
22
827.6
Enterprise valueNT$M
119.5
122.7
138.2
151.3
160.1
167.7
187.4
219.1
212.6
251.4
531.8
9.44%
8.62%
11
0.085
LT debtNT$B
0.831
0.751
0.702
0.767
0.791
0.738
0.712
0.631
0.559
0.560
1.486
(6.67%)
(4.90%)
85
Cost of revenue
1.97%
1.00×
Operating expenses
2.44%
1.04×
Cash and investments
14.93%
Spread over hurdle
(1.46%)