5.259
RevenueNT$B
8.714
9.161
9.621
10.28
10.77
11.80
12.64
13.78
14.47
15.16
5.615
7.09%
6.64%
83
27.01
Revenue growth%
16.61
17.53
19.22
20.82
22.37
21.25
21.85
19.53
17.08
18.76
20.65
19.53
19.38
31
20.54
Gross margin%
14.22
11.93
13.91
10.95
12.78
11.73
13.71
10.75
10.92
13.79
3.54
11.73
12.35
54
2.62
Operating margin%
8.96
6.51
7.50
7.93
9.24
12.05
10.13
10.22
11.14
11.00
29.87
11.00
9.68
49
18.54
Net margin%
28.86
31.03
32.78
33.77
35.61
33.64
36.63
38.65
39.05
38.91
10.74
38.65
34.69
69
26.48
P/E ratio (avg)x
22.81
26.72
29.50
28.72
28.71
33.13
37.73
44.57
47.17
47.62
7.605
44.57
31.32
43
28.65
EV/EBITx
25.34
29.02
29.10
30.65
34.34
35.92
40.88
42.71
43.92
41.20
27.70
41.20
35.13
32
19.06
FCF yield (avg)%
26.66
24.40
26.84
24.24
24.57
22.39
24.15
25.93
24.34
24.79
15.34
24.34
24.49
57
15.58
FCF margin%
16.19
17.80
18.18
19.94
20.72
22.55
21.79
24.66
27.34
30.28
20.60
24.66
21.25
34
1.424
FCF / Net incomex
2.106
2.036
2.147
2.511
2.691
2.564
2.552
2.735
2.899
2.735
0.139
2.735
2.558
45
18.90
ROIC%
2.48
3.20
1.86
0.40
0.40
0.40
2.28
0.94
0.40
2.79
18.79
0.94
1.40
72
19.78
Return on equity%
13.21
13.40
15.05
13.96
15.27
13.84
14.30
16.27
16.71
18.56
15.51
16.27
14.67
75
13.37
Return on assets%
13.00
14.09
12.42
14.58
12.13
12.97
10.55
12.21
11.39
11.23
15.67
11.39
12.31
14
6.24
EPSNT$
5.05
4.73
4.56
4.51
4.23
4.65
5.30
6.03
6.66
6.93
6.42
10.38%
4.35%
—
27.15
EPS growth%
29.08
30.14
28.33
25.82
24.66
27.20
26.66
25.41
25.33
26.04
6.38
26.04
26.35
55
14.83
Bookvalue per shNT$
21.61
22.23
23.96
27.30
28.65
27.20
30.46
30.88
30.13
31.32
5.21
1.80%
4.02%
—
18.47
FCF per shareNT$
19.28
21.53
23.10
22.11
24.15
23.24
26.52
28.63
29.08
31.06
25.64
5.16%
6.27%
—
5.61
Dividend per shNT$
8.47
8.36
8.86
10.58
10.64
11.49
12.56
14.63
17.59
17.07
6.22
9.90%
7.37%
—
2.53
Div yield (avg)%
26.57
26.56
26.23
25.48
27.67
28.17
29.26
28.41
27.84
26.98
17.77
28.17
27.33
58
7.87
Payout ratio%
29.06
26.42
27.18
27.25
24.92
26.89
24.20
22.97
24.75
24.36
18.83
24.36
25.67
78
255.8
Shares (diluted)M
310.9
355.8
398.1
422.5
436.3
452.1
479.6
519.0
599.8
623.2
247.6
7.39%
7.50%
11
3.23
Buyback yield%
9.11
8.30
6.98
5.54
7.87
7.37
4.82
5.84
3.90
3.66
18.28
4.82
6.41
16
0.603
D/E ratiox
1.421
1.418
1.452
1.244
1.150
1.103
1.157
1.000
0.880
0.829
0.795
1.000
1.154
78
9.136
Enterprise valueNT$B
7.760
7.813
7.790
7.922
8.823
8.800
9.351
10.23
9.900
10.35
9.696
3.24%
3.07%
76
9.103
LT debtNT$B
10.12
11.16
11.82
11.52
11.28
12.10
13.80
14.38
13.59
14.00
7.130
4.43%
3.00%
54
Cost of revenue
6.98%
1.03×
Operating expenses
5.91%
0.93×
Goodwill & intangibles
23.93%
Cash and investments
21.57%
Spread over hurdle
16.48%