0.762
RevenueNT$B
1.458
1.511
1.571
1.630
1.660
1.764
1.867
1.913
1.985
2.083
0.819
4.64%
3.96%
88
10.42
Revenue growth%
2.70
2.99
0.82
0.40
0.40
0.40
0.40
3.33
2.49
2.17
15.22
2.17
1.49
85
17.61
Gross margin%
20.01
19.43
16.47
14.37
16.60
15.21
17.15
14.61
12.22
14.23
13.41
14.61
15.84
51
2.55
Operating margin%
22.73
22.20
20.08
18.15
20.73
18.88
20.93
18.75
16.58
19.12
11.64
18.88
19.60
88
14.56
Net margin%
23.64
21.75
19.43
20.29
18.33
18.50
18.78
20.30
21.36
23.58
21.90
20.30
20.30
54
21.33
P/E ratio (avg)x
47.99
54.94
51.40
48.40
49.82
48.70
53.49
55.23
61.77
57.59
15.68
55.23
52.44
67
25.38
EV/EBITx
16.30
17.90
17.95
19.95
21.23
23.70
26.24
27.42
25.18
28.24
21.55
26.24
22.47
21
6.75
FCF yield (avg)%
27.68
30.51
28.02
29.40
31.22
28.84
31.34
33.89
34.22
35.78
18.17
33.89
30.86
39
29.31
FCF margin%
23.02
22.90
23.24
25.92
28.63
25.91
25.86
24.81
21.93
20.81
22.97
24.81
24.02
58
0.130
FCF / Net incomex
0.320
0.317
0.313
0.336
0.309
0.327
0.329
0.327
0.332
0.375
1.740
0.329
0.327
90
14.52
ROIC%
8.69
10.89
9.89
10.63
9.77
9.98
9.37
7.06
4.47
5.46
4.86
7.06
9.57
28
14.18
Return on equity%
16.62
16.37
17.35
18.12
16.33
15.41
17.85
15.39
12.59
11.13
20.30
15.39
16.35
46
13.93
Return on assets%
17.01
16.55
14.17
12.70
14.33
13.91
13.19
13.75
10.95
10.85
18.88
13.19
13.83
10
4.20
EPSNT$
4.19
3.77
3.44
3.62
3.53
3.35
3.18
3.08
3.16
2.87
4.60
(4.04%)
(4.81%)
—
3.18
EPS growth%
21.26
21.72
21.48
19.37
21.36
21.55
21.12
22.31
24.79
26.13
26.84
22.31
21.51
51
2.50
Bookvalue per shNT$
5.78
6.27
6.28
5.92
6.34
6.80
6.19
6.65
6.44
6.34
12.21
—
0.92%
—
4.29
FCF per shareNT$
9.66
11.08
11.02
12.02
14.32
15.07
17.65
17.77
19.43
23.30
9.00
10.23%
10.34%
—
5.75
Dividend per shNT$
5.60
5.94
5.64
6.55
6.74
6.70
6.89
8.02
8.17
8.90
4.50
5.72%
6.23%
—
18.07
Div yield (avg)%
12.01
10.26
11.64
13.27
12.86
11.29
11.65
8.68
7.18
6.16
24.26
8.68
11.46
25
5.04
Payout ratio%
0.67
3.39
0.71
0.40
1.98
0.98
2.53
1.89
3.39
1.87
10.80
1.89
1.88
73
312.2
Shares (diluted)M
363.4
374.3
389.0
436.1
407.8
449.6
417.1
453.1
498.4
500.8
301.4
4.20%
4.38%
73
4.93
Buyback yield%
9.92
7.55
9.39
12.33
14.81
17.40
15.60
18.41
18.77
16.41
27.75
17.40
15.21
66
1.692
D/E ratiox
0.432
0.405
0.352
0.361
0.329
0.333
0.325
0.323
0.321
0.322
0.645
0.323
0.331
57
2.250
Enterprise valueNT$B
2.754
2.767
2.982
2.744
3.134
3.417
3.502
3.895
4.154
3.855
0.294
4.23%
3.93%
41
1.976
LT debtNT$B
1.802
1.880
1.703
1.898
1.862
1.843
2.064
2.282
2.234
2.445
2.583
5.59%
3.30%
59
Cost of revenue
4.16%
1.02×
Operating expenses
3.82%
0.99×
Goodwill & intangibles
14.69%
Spread over hurdle
(0.26%)