1.746
RevenueNT$B
1.507
1.634
1.780
1.904
1.993
2.178
2.293
2.409
2.628
2.868
1.913
7.55%
7.53%
38
24.90
Revenue growth%
0.45
0.61
1.86
0.40
0.40
3.38
5.58
7.08
5.79
6.27
24.36
5.79
2.62
7
16.96
Gross margin%
18.76
15.93
16.30
19.07
18.23
16.48
16.11
14.34
12.83
14.10
12.34
14.34
16.20
82
10.02
Operating margin%
5.28
3.62
2.35
3.13
4.99
5.64
5.72
3.91
2.81
3.18
20.45
3.91
3.77
61
15.58
Net margin%
16.64
14.97
14.05
12.21
13.46
11.87
9.21
11.30
10.21
12.16
15.07
11.30
12.18
27
22.51
P/E ratio (avg)x
16.50
17.67
17.05
16.82
17.14
16.47
17.90
15.41
14.75
13.17
13.74
15.41
16.66
15
10.75
EV/EBITx
16.65
17.57
17.10
18.53
17.69
20.56
19.40
20.77
24.27
24.04
33.49
20.77
18.96
83
10.49
FCF yield (avg)%
26.48
23.59
22.09
20.35
17.49
18.51
19.42
22.41
24.65
21.98
2.16
21.98
22.03
79
4.56
FCF margin%
10.06
7.89
6.78
6.14
6.84
8.42
10.69
11.43
11.09
11.47
8.48
11.09
9.24
77
0.207
FCF / Net incomex
0.566
0.665
0.733
0.826
0.981
1.036
1.142
1.135
1.130
1.315
0.595
1.135
1.008
7
2.54
ROIC%
7.64
4.97
7.40
4.86
4.43
4.54
6.92
4.18
3.46
4.20
26.28
4.20
4.70
91
27.09
Return on equity%
29.12
26.32
26.72
24.77
25.06
23.67
22.64
24.73
27.09
24.56
29.22
24.56
24.92
90
18.92
Return on assets%
15.45
14.66
16.10
18.81
17.20
18.49
17.87
16.76
18.16
19.32
7.17
18.16
17.53
39
4.91
EPSNT$
4.93
5.51
6.17
5.96
5.54
5.37
5.72
6.40
6.90
6.69
5.06
3.84%
2.06%
—
24.41
EPS growth%
29.66
27.83
27.02
29.59
27.31
30.16
28.08
26.40
23.50
24.92
4.70
26.40
27.57
38
4.12
Bookvalue per shNT$
1.09
1.11
1.17
1.14
0.99
1.01
1.07
1.03
1.07
0.94
3.52
(0.86%)
(1.73%)
—
3.98
FCF per shareNT$
2.34
2.53
2.27
2.19
2.20
2.40
2.47
2.49
2.23
2.17
1.43
(0.21%)
0.33%
—
3.11
Dividend per shNT$
2.88
3.02
2.98
2.72
2.35
2.40
2.10
2.25
2.36
2.03
4.56
(2.89%)
(2.63%)
—
10.18
Div yield (avg)%
10.29
9.44
7.39
4.86
1.96
2.42
0.40
0.40
3.05
5.33
26.83
2.42
3.95
55
27.75
Payout ratio%
28.98
30.00
32.23
32.01
30.45
32.92
31.92
31.49
29.37
27.28
8.96
31.49
30.97
5
143.0
Shares (diluted)M
116.7
115.9
106.5
110.8
98.89
100.7
92.55
82.33
89.34
77.41
139.9
(4.78%)
(5.04%)
11
12.91
Buyback yield%
30.21
33.02
31.22
33.75
32.24
29.38
31.45
29.82
28.61
28.06
15.51
29.38
30.72
22
1.090
D/E ratiox
0.686
0.771
0.776
0.799
0.802
0.750
0.710
0.723
0.693
0.671
1.752
0.710
0.737
54
1.687
Enterprise valueNT$B
0.338
0.297
0.294
0.302
0.300
0.307
0.294
0.316
0.294
0.313
1.635
0.88%
(1.53%)
71
0.869
LT debtNT$B
1.981
2.249
2.164
2.098
2.431
2.685
2.769
2.705
2.621
2.828
1.883
3.07%
5.36%
40
Cost of revenue
7.59%
1.01×
Operating expenses
7.57%
1.00×
Property and equipment
16.76%
Spread over hurdle
46.58%