0.901
RevenueNT$B
0.513
0.563
0.597
0.662
0.721
0.781
0.852
0.940
1.025
1.113
1.000
9.09%
8.99%
62
28.85
Revenue growth%
13.81
16.21
18.17
16.63
15.02
12.05
12.42
12.12
12.45
11.18
28.62
12.12
13.13
91
21.85
Gross margin%
36.17
33.73
31.02
29.38
29.02
29.02
31.70
34.54
34.70
33.49
13.79
33.49
32.59
32
8.52
Operating margin%
8.82
10.60
7.73
10.50
12.90
13.88
12.15
15.05
16.32
15.31
6.40
15.05
12.52
68
11.28
Net margin%
0.40
0.40
0.40
2.24
0.74
3.37
0.96
0.40
2.19
4.34
22.04
2.19
0.85
92
7.715
P/E ratio (avg)x
33.84
36.70
35.93
38.53
42.14
46.19
49.63
52.99
59.31
61.24
27.87
52.99
44.17
16
20.11
EV/EBITx
9.700
9.173
10.35
11.16
10.64
10.98
10.88
11.85
12.11
12.19
28.69
11.85
10.93
79
2.76
FCF yield (avg)%
26.13
28.25
27.32
25.68
26.17
26.97
28.26
27.13
28.51
28.93
21.28
28.26
27.22
81
25.56
FCF margin%
1.45
0.40
0.75
1.79
0.80
3.22
3.07
5.03
2.04
1.63
4.66
3.07
1.71
86
0.517
FCF / Net incomex
0.884
0.749
0.759
0.774
0.655
0.643
0.688
0.624
0.583
0.530
1.350
0.624
0.672
80
23.57
ROIC%
14.57
12.90
11.33
9.80
10.46
10.28
12.57
9.92
12.77
15.12
22.09
12.57
11.95
23
16.31
Return on equity%
25.27
25.99
28.93
31.36
31.46
33.72
33.42
34.37
31.91
30.31
4.65
33.42
31.41
32
19.65
Return on assets%
4.81
4.52
6.36
8.04
5.92
6.06
3.91
1.34
0.40
0.40
9.38
1.34
4.66
22
9.04
EPSNT$
4.07
3.68
3.72
4.02
4.00
3.66
3.47
3.54
3.51
3.85
9.32
(0.80%)
(0.49%)
—
13.15
EPS growth%
1.36
0.40
2.62
0.40
2.55
0.82
1.52
4.19
5.89
6.44
25.82
4.19
2.03
62
4.92
Bookvalue per shNT$
5.57
5.89
6.02
6.35
7.29
8.03
7.75
7.24
7.88
7.67
4.78
1.04%
4.48%
—
4.14
FCF per shareNT$
2.71
2.93
3.25
3.21
3.34
3.39
3.68
4.11
4.20
3.87
3.98
2.99%
3.09%
—
3.88
Dividend per shNT$
1.58
1.55
1.58
1.51
1.39
1.50
1.52
1.38
1.25
1.28
4.01
(1.55%)
(1.38%)
—
6.04
Div yield (avg)%
3.12
0.40
1.54
0.40
1.26
0.78
1.94
2.59
3.57
0.68
26.36
1.94
1.40
6
8.66
Payout ratio%
16.05
16.07
14.44
15.11
18.06
20.50
18.62
17.29
16.34
18.85
17.37
18.62
16.81
67
46.73
Shares (diluted)M
50.47
52.85
57.72
50.49
49.03
47.74
52.73
56.56
57.39
61.86
46.52
4.76%
2.93%
87
12.53
Buyback yield%
10.03
9.00
9.68
11.05
13.04
15.69
15.64
14.75
13.51
13.85
4.95
14.75
13.28
78
1.615
D/E ratiox
1.899
2.210
2.387
2.478
2.419
2.767
3.282
3.605
3.816
3.773
1.384
3.605
2.623
79
0.357
Enterprise valueNT$B
0.703
0.687
0.773
0.866
0.945
0.935
0.986
0.952
0.978
1.070
0.829
2.53%
5.34%
65
0.837
LT debtNT$B
1.115
1.322
1.408
1.684
1.658
1.728
1.840
2.208
2.224
2.666
0.141
9.96%
10.72%
51
Cost of revenue
9.31%
1.03×
Operating expenses
8.76%
0.98×
Property and equipment
19.98%
Spread over hurdle
20.42%