0.458
RevenueNT$B
1.510
1.523
1.553
1.589
1.594
1.632
1.671
1.674
1.657
1.650
0.504
0.69%
0.69%
84
5.51
Revenue growth%
15.57
13.20
15.73
14.80
13.82
16.05
14.09
12.78
10.52
10.65
9.77
12.78
13.96
52
17.56
Gross margin%
9.13
11.97
14.94
17.86
15.46
16.14
15.20
13.99
12.00
11.57
28.13
13.99
14.47
15
13.26
Operating margin%
8.45
9.77
11.25
10.66
7.76
6.90
6.30
7.18
8.89
7.88
23.01
7.18
8.16
27
24.86
Net margin%
24.24
26.14
27.56
26.46
25.82
24.96
27.81
30.00
29.93
28.83
4.06
28.83
27.01
7
15.09
P/E ratio (avg)x
22.58
22.84
26.22
27.24
30.23
33.63
37.94
44.15
45.59
46.78
15.64
44.15
31.93
43
27.81
EV/EBITx
35.71
35.70
36.40
37.01
37.43
35.06
32.96
36.68
37.49
34.63
11.36
35.06
36.05
81
19.94
FCF yield (avg)%
21.31
21.47
24.32
26.79
28.38
28.40
27.33
24.79
24.77
25.28
11.28
25.28
25.03
53
17.03
FCF margin%
26.17
24.88
23.56
25.43
27.34
25.78
28.30
27.40
29.31
31.89
9.72
28.30
26.76
71
1.637
FCF / Net incomex
0.224
0.259
0.263
0.295
0.293
0.336
0.310
0.319
0.365
0.371
1.356
0.336
0.303
37
9.85
ROIC%
25.18
28.10
29.93
29.75
30.88
33.65
32.71
32.57
32.22
34.29
29.01
32.71
31.55
70
27.61
Return on equity%
13.91
12.61
9.90
12.02
11.18
8.61
10.68
10.71
12.13
9.23
25.98
10.68
10.94
49
5.69
Return on assets%
10.06
8.12
10.00
9.76
7.47
4.73
6.18
7.14
5.96
6.69
12.04
6.18
7.31
43
2.62
EPSNT$
3.53
4.27
4.94
5.28
5.67
5.79
6.16
7.21
8.25
9.56
2.73
11.03%
10.78%
—
23.06
EPS growth%
17.31
17.35
15.89
13.14
12.26
10.27
9.57
10.38
13.06
14.64
13.93
10.38
13.10
73
1.97
Bookvalue per shNT$
2.97
2.73
2.52
2.37
2.48
2.74
2.48
2.30
2.06
1.85
0.88
(5.67%)
(3.84%)
—
2.64
FCF per shareNT$
1.33
1.53
1.67
1.65
1.69
1.66
1.57
1.54
1.70
1.93
2.95
2.69%
3.14%
—
0.72
Dividend per shNT$
1.03
1.14
1.08
1.01
0.97
0.94
0.94
1.01
1.02
0.94
2.56
(0.70%)
(0.86%)
—
25.55
Div yield (avg)%
24.76
25.06
24.29
24.54
25.01
25.00
23.18
21.61
18.81
19.87
25.88
21.61
24.42
29
23.94
Payout ratio%
18.37
16.79
13.98
11.93
9.62
11.82
10.99
8.02
10.65
12.44
18.72
10.99
11.88
22
134.2
Shares (diluted)M
209.6
237.5
288.1
310.1
345.3
351.0
346.2
376.6
400.0
403.7
132.3
3.17%
8.14%
38
27.53
Buyback yield%
17.66
19.32
19.77
21.89
22.61
25.14
22.35
22.33
23.48
25.64
20.18
23.48
22.34
68
0.978
D/E ratiox
2.155
2.457
2.507
2.723
2.650
2.665
2.716
2.996
3.471
3.777
0.953
2.996
2.690
18
0.206
Enterprise valueNT$B
0.252
0.241
0.246
0.271
0.255
0.247
0.250
0.243
0.220
0.219
1.015
(2.99%)
(0.92%)
33
0.326
LT debtNT$B
1.155
1.175
1.187
1.220
1.182
1.196
1.069
1.048
0.911
0.940
0.355
(4.49%)
(2.37%)
52
Cost of revenue
0.69%
1.00×
Operating expenses
(0.52%)
0.89×
Spread over hurdle
54.20%