0.681
RevenueNT$B
1.229
1.290
1.404
1.532
1.651
1.784
1.944
2.058
2.228
2.439
0.728
8.12%
7.69%
20
12.05
Revenue growth%
14.79
16.24
15.87
14.46
16.97
18.31
16.20
14.78
17.08
17.86
17.77
17.08
16.22
83
4.95
Gross margin%
6.47
6.47
3.59
3.69
2.37
3.89
5.58
6.66
6.82
5.17
25.61
5.58
5.38
55
29.32
Operating margin%
24.83
25.55
27.92
29.25
32.08
33.42
34.80
36.99
36.54
39.20
6.01
36.54
32.75
52
3.92
Net margin%
5.72
5.39
5.13
5.10
2.46
0.40
0.40
0.40
0.40
2.27
15.28
0.40
2.37
37
13.40
P/E ratio (avg)x
12.70
13.77
11.77
11.76
11.73
11.86
11.35
10.10
9.907
8.734
22.20
10.10
11.75
87
32.09
EV/EBITx
17.37
16.53
16.07
14.80
16.14
15.02
15.80
14.22
15.52
14.47
20.02
15.02
15.66
80
14.90
FCF yield (avg)%
5.90
7.30
7.31
8.33
5.98
4.74
2.76
4.61
5.26
4.22
23.16
4.61
5.58
9
28.84
FCF margin%
19.20
18.06
15.52
16.84
19.77
21.12
22.71
22.37
23.16
24.28
2.08
22.71
20.45
33
0.485
FCF / Net incomex
1.725
1.707
1.919
1.826
1.748
1.946
1.906
1.787
2.005
2.059
0.606
1.946
1.866
55
24.06
ROIC%
21.01
19.33
16.67
14.29
11.38
8.83
9.72
10.17
10.78
8.79
16.54
9.72
11.08
48
26.93
Return on equity%
0.40
0.40
3.09
6.07
6.47
5.08
6.42
8.03
8.16
10.69
17.44
8.03
6.24
47
13.49
Return on assets%
3.91
4.28
6.50
9.37
9.77
9.39
6.71
7.90
8.48
7.73
4.94
7.90
7.82
63
1.84
EPSNT$
1.36
1.29
1.32
1.29
1.27
1.33
1.32
1.47
1.70
1.97
1.93
9.22%
4.07%
—
15.52
EPS growth%
7.89
7.28
9.23
8.61
7.56
8.48
8.39
7.54
4.87
5.23
10.79
7.54
7.73
11
0.82
Bookvalue per shNT$
2.51
2.88
3.19
3.17
3.10
3.60
3.46
3.80
4.45
5.00
1.33
10.04%
7.68%
—
3.41
FCF per shareNT$
2.92
2.77
2.65
2.59
2.44
2.28
1.93
2.03
2.02
2.00
1.27
(3.96%)
(3.24%)
—
3.22
Dividend per shNT$
3.37
3.43
3.86
3.99
4.12
4.02
3.95
4.35
4.60
5.02
3.38
3.99%
5.48%
—
22.86
Div yield (avg)%
20.12
20.30
19.34
18.72
21.14
24.06
22.85
25.45
22.65
20.69
13.34
22.85
20.91
20
5.78
Payout ratio%
18.83
17.26
17.34
17.26
16.70
14.94
14.22
16.73
17.01
19.93
3.00
16.73
17.14
35
145.4
Shares (diluted)M
218.9
242.5
229.1
219.2
223.2
259.7
245.5
286.9
294.0
280.5
141.7
4.67%
2.70%
22
10.12
Buyback yield%
16.24
14.78
13.94
11.71
13.16
13.47
12.84
11.87
9.61
10.47
2.80
11.87
13.00
8
0.227
D/E ratiox
0.320
0.347
0.361
0.399
0.434
0.483
0.465
0.441
0.456
0.468
1.242
0.465
0.437
63
764.5
Enterprise valueNT$M
169.3
192.4
195.2
197.0
194.9
211.2
212.3
243.8
287.3
286.2
449.1
7.99%
5.87%
92
1.989
LT debtNT$B
1.690
1.777
1.667
1.654
1.562
1.623
1.829
1.903
2.050
1.975
1.286
4.80%
0.82%
85
Cost of revenue
7.69%
1.00×
Operating expenses
7.79%
1.01×
Spread over hurdle
(1.71%)