1.640
RevenueNT$B
2.502
2.536
2.602
2.667
2.787
2.907
2.935
2.944
3.082
3.187
1.694
2.72%
2.56%
51
24.23
Revenue growth%
5.20
7.55
5.98
5.61
7.16
9.77
10.90
9.19
7.61
10.49
8.13
9.77
7.58
32
3.89
Gross margin%
27.21
26.48
25.69
26.26
23.53
20.63
20.43
22.74
24.12
24.28
11.58
22.74
24.20
85
27.61
Operating margin%
14.55
17.01
15.88
14.93
15.24
16.09
15.42
18.27
16.23
15.05
13.74
16.09
15.65
23
17.17
Net margin%
4.68
2.56
0.40
0.40
1.21
0.40
1.65
4.41
5.18
3.17
6.96
3.17
2.10
49
31.10
P/E ratio (avg)x
10.57
11.65
11.69
11.24
11.61
11.21
12.76
14.38
16.47
15.98
31.34
14.38
11.67
50
25.87
EV/EBITx
9.376
8.652
8.336
9.363
10.68
10.19
11.40
11.14
12.12
11.27
18.42
11.27
10.43
94
15.79
FCF yield (avg)%
17.07
18.76
18.55
17.95
16.90
15.79
14.06
13.70
10.76
11.25
10.94
13.70
16.34
8
23.33
FCF margin%
19.94
20.05
17.27
19.12
16.55
16.27
14.46
12.60
15.48
16.45
22.94
15.48
16.50
88
1.236
FCF / Net incomex
0.347
0.363
0.356
0.383
0.395
0.375
0.403
0.382
0.373
0.317
1.034
0.375
0.374
94
13.39
ROIC%
5.06
7.51
5.57
5.42
5.12
7.96
8.12
9.90
12.18
11.32
6.39
9.90
7.74
62
22.99
Return on equity%
24.77
26.58
26.16
27.66
28.48
25.87
28.64
29.35
30.18
29.77
20.85
29.35
28.07
78
7.34
Return on assets%
14.77
15.52
15.92
13.18
12.42
11.46
14.35
14.94
13.60
12.72
3.47
13.60
13.98
65
22.54
EPSNT$
20.89
23.32
26.07
27.59
27.57
31.26
35.41
34.45
36.60
42.72
23.48
9.15%
8.78%
—
20.65
EPS growth%
23.56
24.22
24.77
23.87
23.78
22.45
24.92
25.74
25.90
27.61
19.96
25.74
24.49
51
6.58
Bookvalue per shNT$
31.00
31.21
31.99
35.76
32.87
30.60
31.17
30.50
34.53
38.54
5.42
3.23%
2.09%
—
16.58
FCF per shareNT$
16.27
18.66
19.06
19.79
20.52
20.39
23.85
27.59
26.37
27.74
30.07
6.21%
6.59%
—
28.90
Dividend per shNT$
26.22
30.12
34.75
38.56
40.63
49.05
50.46
60.05
62.21
68.72
18.40
11.08%
10.76%
—
28.27
Div yield (avg)%
22.19
19.75
22.29
24.74
23.74
24.13
22.02
21.84
22.62
21.23
17.71
22.02
22.24
43
21.20
Payout ratio%
19.26
18.97
16.11
14.92
14.82
15.29
18.12
15.59
15.51
16.68
10.45
15.59
15.85
24
68.51
Shares (diluted)M
71.32
65.26
71.56
67.70
65.07
69.07
63.01
65.33
69.48
75.15
66.57
2.92%
1.30%
46
14.14
Buyback yield%
5.77
6.80
5.29
2.97
0.59
2.02
2.70
3.74
6.00
6.67
6.99
3.74
4.51
31
1.052
D/E ratiox
1.121
1.102
1.148
1.144
1.164
1.252
1.168
1.100
1.005
1.098
1.321
1.100
1.132
89
0.462
Enterprise valueNT$B
2.761
2.809
3.169
3.413
3.660
3.994
4.367
4.783
5.232
5.024
1.908
6.54%
7.70%
63
2.457
LT debtNT$B
3.327
3.189
3.274
3.815
4.204
4.745
4.808
5.702
6.409
6.253
1.234
8.27%
7.94%
8
Cost of revenue
2.64%
1.01×
Operating expenses
1.39%
0.89×
Cash and investments
17.53%
Spread over hurdle
81.40%