1.337
RevenueNT$B
16.11
16.02
16.01
15.93
16.55
17.08
17.41
17.25
17.36
17.78
1.384
1.45%
1.11%
21
29.23
Revenue growth%
14.45
16.98
18.78
18.87
20.20
19.84
22.81
23.87
24.62
25.23
24.22
23.87
20.02
20
27.88
Gross margin%
9.15
7.49
5.67
4.52
6.32
9.11
7.89
8.98
7.95
8.42
4.93
8.42
7.92
33
18.80
Operating margin%
34.79
36.82
34.64
37.49
38.25
37.51
39.45
39.82
40.95
41.60
16.62
39.82
37.88
53
8.36
Net margin%
25.99
27.91
25.68
27.75
26.51
26.78
25.46
23.86
24.39
26.92
6.94
25.46
26.25
13
22.52
P/E ratio (avg)x
51.77
50.80
55.56
65.15
68.71
79.79
81.35
87.56
83.30
91.06
26.25
83.30
74.25
16
8.263
EV/EBITx
29.71
28.75
28.70
30.49
32.37
29.27
31.82
30.30
28.84
27.14
26.39
29.27
29.49
36
3.78
FCF yield (avg)%
32.01
31.34
33.59
36.08
38.23
35.35
36.14
37.65
36.82
37.70
7.94
36.82
36.11
10
26.55
FCF margin%
24.23
21.46
22.45
22.29
20.45
18.64
17.45
15.44
16.52
16.20
9.90
16.52
19.54
22
1.488
FCF / Net incomex
1.431
1.285
1.383
1.262
1.372
1.280
1.396
1.521
1.641
1.693
1.675
1.521
1.389
32
14.68
ROIC%
0.59
0.40
2.90
1.83
3.91
6.16
7.72
8.04
8.27
7.73
5.32
7.73
5.03
21
22.04
Return on equity%
32.69
30.88
29.75
28.09
28.62
29.90
28.19
30.60
30.20
27.49
6.09
29.90
29.82
30
29.43
Return on assets%
13.35
13.06
14.44
15.05
14.63
17.09
19.28
19.54
19.79
19.79
25.20
19.54
16.07
79
17.78
EPSNT$
65.68
69.71
77.99
86.81
91.43
99.75
90.40
99.27
90.96
87.07
19.09
(0.97%)
2.22%
—
10.26
EPS growth%
28.26
29.93
28.97
27.83
28.93
26.57
27.51
25.13
25.49
28.40
14.09
26.57
28.04
57
16.39
Bookvalue per shNT$
54.57
54.05
52.15
52.94
50.81
44.49
44.71
45.44
48.71
48.06
20.70
(1.11%)
(2.17%)
—
14.00
FCF per shareNT$
41.51
43.10
40.75
41.78
37.48
39.80
35.61
38.86
42.64
39.10
31.65
0.85%
0.33%
—
70.92
Dividend per shNT$
28.16
26.64
26.56
28.71
28.97
31.19
29.83
32.89
36.11
35.39
22.60
4.08%
1.67%
—
15.56
Div yield (avg)%
21.09
20.11
18.80
18.06
15.93
17.90
19.50
21.14
20.77
20.11
6.16
20.11
19.81
24
21.83
Payout ratio%
28.09
29.37
30.36
29.23
26.33
26.69
29.14
30.39
31.82
30.21
16.24
30.21
29.30
18
134.7
Shares (diluted)M
98.86
84.70
75.52
77.24
78.60
81.12
78.67
82.43
79.42
68.55
131.4
(2.70%)
(4.48%)
86
22.73
Buyback yield%
0.40
3.28
4.69
5.02
7.78
8.35
9.89
12.66
14.79
12.16
8.92
12.16
8.06
15
1.546
D/E ratiox
0.672
0.758
0.783
0.890
0.896
0.822
0.839
0.827
0.897
0.839
1.143
0.839
0.833
46
3.132
Enterprise valueNT$B
13.17
14.55
14.02
13.08
13.37
14.61
15.01
16.37
16.65
18.52
3.508
6.74%
4.08%
49
7.220
LT debtNT$B
6.443
6.565
6.336
7.090
6.895
7.473
6.902
7.390
6.825
7.097
9.569
0.58%
(0.05%)
20
Cost of revenue
0.66%
0.96×
Operating expenses
2.33%
1.13×
Cash and investments
14.49%
Spread over hurdle
15.48%