5.406
RevenueNT$B
8.699
8.950
9.428
9.715
10.11
10.51
10.86
11.10
11.28
11.73
5.569
3.01%
3.39%
87
9.76
Revenue growth%
5.95
5.78
5.47
3.40
0.78
0.40
0.40
0.40
0.40
0.40
4.47
0.40
0.59
35
4.46
Gross margin%
13.83
14.99
17.60
16.65
16.02
18.19
20.32
19.80
21.68
21.58
13.63
20.32
17.89
70
14.94
Operating margin%
16.58
16.61
13.93
15.30
15.66
14.18
14.22
11.47
8.59
8.91
10.37
11.47
14.20
79
26.33
Net margin%
17.99
17.55
18.96
19.34
22.07
22.57
20.87
19.41
18.73
18.27
15.20
19.41
19.15
76
22.70
P/E ratio (avg)x
23.72
25.63
25.92
23.62
23.57
25.33
25.38
26.08
27.99
27.92
29.60
26.08
25.51
89
6.035
EV/EBITx
55.75
55.51
54.18
56.17
58.86
67.29
72.51
67.72
64.78
71.28
13.67
67.72
61.82
85
26.60
FCF yield (avg)%
16.31
18.67
19.85
19.93
20.33
23.06
21.69
24.61
27.36
28.28
24.35
24.61
21.01
60
15.38
FCF margin%
21.35
22.81
21.97
22.55
21.29
20.54
21.20
22.94
23.15
25.04
18.43
22.94
22.26
58
1.001
FCF / Net incomex
1.302
1.387
1.448
1.733
1.741
1.837
2.038
2.380
2.488
2.439
0.502
2.380
1.789
10
24.96
ROIC%
4.73
5.41
5.37
6.39
4.79
5.08
3.74
6.58
5.35
5.92
17.07
5.35
5.36
75
12.65
Return on equity%
13.65
13.78
13.07
14.47
11.91
12.44
14.56
16.96
15.57
17.44
2.54
15.57
14.12
81
3.09
Return on assets%
9.08
9.42
11.99
13.67
12.28
11.38
11.08
11.13
11.04
8.15
5.65
11.08
11.10
15
31.74
EPSNT$
91.81
85.84
95.36
105.98
117.72
119.04
131.97
134.19
136.05
133.51
32.96
2.55%
4.73%
—
19.44
EPS growth%
9.04
10.72
12.43
10.25
11.99
10.21
11.74
10.27
10.53
9.13
10.22
10.27
10.40
57
66.35
Bookvalue per shNT$
49.37
51.51
56.23
55.53
55.65
54.22
54.93
60.02
62.38
63.14
35.20
2.56%
3.25%
—
55.58
FCF per shareNT$
30.72
28.66
27.05
29.94
31.21
30.66
30.15
29.62
27.90
30.22
11.78
(0.64%)
0.77%
—
22.32
Dividend per shNT$
41.21
42.58
37.93
36.63
35.17
31.65
29.06
26.45
22.69
22.48
70.00
(8.57%)
(6.81%)
—
7.74
Div yield (avg)%
13.73
11.04
10.00
7.24
7.01
4.73
3.17
1.74
3.02
2.97
20.18
3.02
5.87
9
29.04
Payout ratio%
12.99
15.16
15.18
16.74
16.99
15.97
17.69
20.03
22.83
24.09
9.56
20.03
16.87
62
88.99
Shares (diluted)M
117.1
135.9
156.0
154.4
154.2
166.0
174.4
181.9
178.7
188.5
87.16
4.10%
5.71%
44
5.46
Buyback yield%
29.65
30.79
31.18
33.22
31.14
30.06
28.74
25.87
28.24
28.27
27.11
28.27
29.85
40
0.913
D/E ratiox
0.362
0.419
0.406
0.408
0.427
0.446
0.430
0.480
0.566
0.670
0.165
0.480
0.429
56
7.418
Enterprise valueNT$B
12.27
11.92
12.34
12.39
12.05
11.42
12.43
11.73
12.74
12.43
7.157
0.61%
1.03%
61
5.965
LT debtNT$B
1.157
1.352
1.304
1.384
1.550
1.838
1.936
2.165
2.156
2.497
9.181
10.01%
7.97%
14
Cost of revenue
3.38%
1.00×
Operating expenses
3.76%
1.04×
Cash and investments
18.56%
Property and equipment
18.36%
Goodwill & intangibles
15.55%
Spread over hurdle
(0.99%)