5.046
RevenueNT$B
10.06
10.97
11.68
12.84
13.65
14.98
16.25
17.15
18.16
19.54
5.579
7.44%
7.42%
50
12.70
Revenue growth%
30.24
29.98
27.70
29.73
31.38
31.76
29.40
28.29
29.08
30.39
11.66
29.40
29.86
10
19.21
Gross margin%
3.26
5.71
5.13
3.37
1.49
2.79
0.40
1.32
0.40
0.40
2.96
0.40
2.14
25
21.65
Operating margin%
18.23
16.15
18.72
18.37
16.95
15.57
18.24
15.72
16.22
14.65
6.01
15.72
16.59
39
22.77
Net margin%
13.47
14.20
13.44
13.14
11.73
11.11
13.11
14.04
13.03
13.79
22.57
13.11
13.29
36
23.54
P/E ratio (avg)x
17.94
18.29
16.78
15.74
14.53
15.83
16.55
17.18
16.51
15.56
27.77
16.51
16.53
9
28.34
EV/EBITx
16.23
16.53
16.35
16.22
15.88
16.60
18.64
20.83
23.26
27.11
27.19
20.83
16.57
6
10.85
FCF yield (avg)%
32.08
32.79
31.42
34.39
32.59
30.58
32.64
34.19
34.57
36.17
4.51
34.19
32.71
61
19.12
FCF margin%
21.79
23.30
20.50
20.01
19.77
19.18
22.13
23.14
25.09
27.86
20.82
23.14
21.96
81
0.693
FCF / Net incomex
1.271
1.167
1.070
1.011
1.037
0.923
0.976
1.024
0.951
0.966
1.638
0.966
1.017
48
25.24
ROIC%
15.15
15.51
15.59
16.66
15.63
15.73
15.62
16.75
17.90
15.99
5.18
15.99
15.68
14
13.97
Return on equity%
24.58
27.04
27.56
27.13
24.39
24.79
27.75
28.61
28.68
31.27
4.10
28.61
27.34
39
15.65
Return on assets%
7.59
9.30
7.39
6.57
9.53
11.27
9.40
10.66
8.31
10.87
3.10
10.66
9.35
15
93.68
EPSNT$
86.12
86.53
91.02
92.17
87.97
88.27
78.00
76.59
76.23
71.19
101.95
(4.14%)
(3.30%)
—
21.36
EPS growth%
19.12
18.94
21.28
23.20
20.26
21.42
22.94
24.98
23.82
26.34
2.13
23.82
22.18
38
103.50
Bookvalue per shNT$
38.69
40.12
40.41
42.40
41.40
37.33
42.11
43.88
46.09
42.28
184.67
0.42%
2.07%
—
151.22
FCF per shareNT$
204.41
225.50
253.76
251.28
279.33
284.97
291.21
306.25
296.30
320.64
177.97
2.80%
5.60%
—
45.69
Dividend per shNT$
148.21
144.51
136.82
119.00
106.14
97.33
83.83
80.62
87.68
75.54
37.42
(6.58%)
(6.38%)
—
19.02
Div yield (avg)%
22.25
19.59
19.95
18.72
19.73
18.77
17.48
19.03
20.42
21.56
25.97
19.03
19.66
64
20.97
Payout ratio%
16.45
15.66
13.24
14.21
12.92
10.25
9.71
11.74
9.23
7.76
24.73
9.71
12.33
20
57.23
Shares (diluted)M
86.85
87.83
89.54
90.32
88.87
88.59
98.35
100.2
117.0
132.9
56.67
8.38%
5.84%
24
3.35
Buyback yield%
15.99
14.40
11.83
12.77
9.82
11.53
14.49
13.84
16.44
16.92
10.70
14.49
14.12
72
0.565
D/E ratiox
0.431
0.390
0.418
0.403
0.426
0.422
0.425
0.446
0.485
0.520
1.475
0.446
0.426
82
15.46
Enterprise valueNT$B
9.865
10.93
11.93
12.79
12.87
13.05
11.96
13.24
12.83
14.64
11.50
2.61%
4.42%
43
15.46
LT debtNT$B
12.07
12.96
12.74
13.02
13.47
14.52
15.89
17.46
18.10
18.57
8.715
6.63%
4.09%
46
Cost of revenue
7.07%
0.97×
Operating expenses
7.94%
1.05×
Property and equipment
19.89%
Cash and investments
17.27%
Spread over hurdle
30.79%