8.011
RevenueNT$B
5.245
5.424
5.812
6.079
6.281
6.559
6.935
7.138
7.651
8.057
8.901
5.11%
4.67%
93
24.37
Revenue growth%
14.97
13.65
12.95
11.27
10.03
8.30
5.61
5.43
3.88
6.37
23.98
5.61
9.16
52
19.03
Gross margin%
17.25
15.74
13.82
13.16
13.33
13.81
12.48
10.15
9.53
10.29
4.45
10.29
13.25
32
9.68
Operating margin%
36.26
34.93
33.90
34.46
34.40
35.66
35.43
38.36
39.02
37.48
24.65
37.48
35.54
59
25.12
Net margin%
22.91
23.13
25.21
23.03
21.45
23.48
21.78
19.08
18.63
17.38
28.28
19.08
22.35
75
11.52
P/E ratio (avg)x
17.49
18.07
19.77
18.86
18.18
17.11
19.14
21.92
22.03
25.01
17.78
21.92
19.00
88
32.22
EV/EBITx
22.62
23.28
23.95
26.24
25.69
22.75
22.45
24.48
24.62
25.43
31.27
24.48
24.22
11
13.27
FCF yield (avg)%
15.43
15.48
12.92
14.44
15.90
18.52
21.02
19.07
18.78
17.94
21.46
18.78
16.92
42
25.82
FCF margin%
17.34
18.97
17.02
17.72
17.32
14.50
15.44
17.73
20.64
17.96
18.14
17.73
17.53
19
1.405
FCF / Net incomex
1.069
1.143
1.258
1.128
1.082
1.033
1.090
1.096
1.223
1.310
1.416
1.096
1.112
81
21.79
ROIC%
21.59
23.22
25.09
25.03
26.38
26.87
28.51
29.59
32.38
31.93
14.46
29.59
26.63
83
4.18
Return on equity%
25.74
27.26
26.00
28.98
28.60
26.29
27.21
27.33
28.98
31.08
6.71
27.33
27.29
88
25.18
Return on assets%
22.78
23.99
22.22
20.61
20.20
17.34
15.75
16.82
19.64
16.66
3.18
16.82
19.92
55
34.73
EPSNT$
31.63
32.55
32.84
33.23
32.98
34.01
35.41
38.07
43.25
45.35
38.58
6.58%
5.40%
—
10.49
EPS growth%
17.96
20.64
22.02
19.12
21.69
19.36
20.03
17.72
20.31
20.41
12.84
20.03
20.17
8
82.86
Bookvalue per shNT$
91.90
102.67
107.77
105.15
127.28
131.62
154.51
160.95
177.69
205.51
78.23
10.06%
10.37%
—
69.12
FCF per shareNT$
49.04
56.81
60.79
61.69
68.20
71.47
67.93
75.40
86.70
92.20
47.19
6.22%
7.37%
—
86.84
Dividend per shNT$
61.73
58.68
63.92
59.72
66.13
62.74
55.29
60.83
54.72
53.70
76.49
(4.08%)
(0.82%)
—
26.16
Div yield (avg)%
0.40
0.40
1.51
0.78
0.87
0.40
2.93
1.06
0.40
2.97
23.97
1.06
0.82
50
2.51
Payout ratio%
12.68
9.77
10.43
12.80
13.25
12.42
12.58
14.86
15.03
16.26
7.79
14.86
12.74
45
54.02
Shares (diluted)M
54.03
52.57
47.61
48.05
46.18
49.44
48.36
45.37
41.93
44.86
55.01
(0.58%)
(2.43%)
14
23.70
Buyback yield%
21.26
20.88
18.59
16.93
17.33
19.39
17.24
17.30
17.16
15.65
19.57
17.24
17.32
90
1.264
D/E ratiox
0.233
0.216
0.207
0.213
0.204
0.199
0.205
0.226
0.212
0.217
1.055
0.212
0.213
49
1.426
Enterprise valueNT$B
6.056
6.875
8.294
9.243
9.542
11.24
12.65
14.01
13.85
15.81
5.314
10.62%
10.69%
40
8.831
LT debtNT$B
1.378
1.449
1.447
1.594
1.877
1.925
2.267
2.495
2.606
2.865
6.054
8.83%
9.08%
89
Cost of revenue
4.87%
1.02×
Operating expenses
4.68%
1.00×
Goodwill & intangibles
16.95%
Cash and investments
16.15%
Spread over hurdle
14.18%