0.450
RevenueNT$B
0.750
0.792
0.861
0.913
0.978
1.074
1.133
1.205
1.299
1.397
0.494
7.39%
7.06%
65
12.54
Revenue growth%
9.21
10.82
11.69
8.97
11.43
9.03
6.54
5.26
4.84
7.79
10.56
6.54
9.00
81
26.52
Gross margin%
12.32
9.96
8.50
6.45
4.89
7.61
8.60
10.99
9.05
9.97
28.32
9.05
8.82
40
13.75
Operating margin%
11.20
9.92
8.87
7.36
8.87
8.67
10.54
12.00
9.11
9.83
7.73
9.83
9.47
81
4.78
Net margin%
12.90
12.74
13.05
13.00
14.14
16.99
15.30
16.88
15.24
12.54
11.00
15.30
13.60
25
7.197
P/E ratio (avg)x
27.63
28.39
30.25
30.31
31.82
28.97
27.87
28.30
27.80
27.19
22.43
27.87
28.34
66
26.74
EV/EBITx
29.70
26.99
27.71
25.66
26.99
28.49
29.70
28.75
27.74
25.61
8.004
28.49
27.73
86
8.34
FCF yield (avg)%
25.78
24.65
27.06
27.51
28.87
26.15
24.67
25.49
23.64
20.74
23.48
24.67
25.64
46
10.19
FCF margin%
11.99
13.56
16.35
14.02
16.70
19.38
20.60
22.31
23.95
23.78
8.60
22.31
18.04
65
1.583
FCF / Net incomex
2.639
3.023
3.281
3.339
3.270
3.724
4.371
4.229
4.902
5.656
1.241
4.371
3.532
95
13.81
ROIC%
5.24
7.51
4.66
3.44
3.49
1.08
0.40
2.09
3.76
6.59
19.82
2.09
3.63
74
13.76
Return on equity%
4.89
7.42
5.43
2.91
4.28
3.26
4.13
1.15
0.76
0.40
28.65
1.15
3.69
24
5.09
Return on assets%
18.51
19.60
19.27
21.06
18.30
18.42
20.57
21.51
20.23
22.92
2.15
20.57
19.92
72
0.97
EPSNT$
1.86
1.62
1.55
1.35
1.30
1.15
1.09
1.04
1.12
0.99
1.06
(5.37%)
(5.35%)
—
3.65
EPS growth%
29.05
31.01
28.46
27.39
28.62
25.68
28.59
25.88
28.42
26.75
19.86
26.75
28.44
34
0.87
Bookvalue per shNT$
2.52
2.47
2.16
2.16
2.28
1.95
1.71
1.79
1.62
1.46
1.66
(8.48%)
(5.46%)
—
2.17
FCF per shareNT$
4.13
4.03
4.35
4.01
3.60
3.59
3.53
3.79
3.70
3.85
2.15
1.35%
0.38%
—
2.15
Dividend per shNT$
2.35
2.32
2.30
2.21
2.30
2.47
2.87
2.69
2.73
2.85
3.30
4.33%
2.83%
—
16.81
Div yield (avg)%
22.39
21.51
18.53
20.55
23.16
22.10
22.13
21.53
22.11
20.52
24.64
22.10
21.81
58
25.61
Payout ratio%
32.04
32.38
33.52
32.14
33.78
36.01
33.11
31.80
33.73
31.06
22.31
33.11
32.74
21
199.3
Shares (diluted)M
364.1
392.3
464.5
455.0
490.8
579.4
573.6
601.3
701.0
702.3
199.2
7.43%
6.72%
50
8.66
Buyback yield%
22.59
22.84
24.75
22.92
20.94
20.56
22.75
20.94
18.03
15.48
4.23
20.56
21.77
26
0.873
D/E ratiox
0.876
0.866
0.953
0.902
0.852
0.857
0.950
0.989
1.111
1.006
0.317
0.989
0.926
93
1,186
Enterprise valueNT$M
426.0
426.0
467.7
528.0
556.4
627.5
663.4
615.7
672.7
734.3
210.5
5.70%
5.72%
54
1.875
LT debtNT$B
1.077
1.112
1.225
1.349
1.259
1.169
1.347
1.439
1.662
1.759
1.322
6.91%
6.48%
60
Cost of revenue
7.51%
1.04×
Operating expenses
6.76%
0.97×
Cash and investments
16.25%
Spread over hurdle
(0.11%)