0.906
RevenueNT$B
1.548
1.514
1.516
1.525
1.506
1.522
1.530
1.525
1.536
1.503
0.941
(0.04%)
(0.43%)
72
29.70
Revenue growth%
3.05
3.72
3.57
3.37
2.06
0.40
1.65
3.27
4.43
6.24
18.12
3.27
3.32
36
15.33
Gross margin%
4.64
6.57
8.98
9.79
11.90
9.90
11.36
9.05
8.21
10.23
4.87
9.90
9.42
18
29.94
Operating margin%
12.50
11.66
10.20
12.97
14.47
15.86
13.96
14.52
16.10
16.13
2.02
15.86
14.22
13
3.61
Net margin%
2.22
4.41
5.44
5.74
4.23
1.37
0.40
0.50
2.20
4.74
6.72
1.37
3.23
53
34.77
P/E ratio (avg)x
32.34
34.90
38.90
34.90
34.95
34.19
36.78
33.79
31.37
32.45
15.66
33.79
34.55
18
15.81
EV/EBITx
32.52
30.25
33.06
37.65
37.58
43.07
44.52
45.73
47.70
48.13
34.03
45.73
40.36
77
6.74
FCF yield (avg)%
19.71
18.18
19.85
21.33
19.61
22.37
22.43
23.55
25.46
27.98
15.91
23.55
21.85
60
18.34
FCF margin%
21.35
21.02
18.56
15.97
16.55
14.05
11.46
11.90
12.47
13.31
14.67
12.47
15.01
17
1.681
FCF / Net incomex
0.903
0.962
0.920
0.876
0.990
0.947
1.009
1.055
1.093
1.028
0.534
1.028
0.976
59
10.11
ROIC%
8.96
11.51
11.21
9.73
9.00
11.18
14.08
16.76
16.84
18.94
12.69
16.76
11.36
90
11.84
Return on equity%
23.94
22.59
20.73
22.12
24.51
26.68
25.44
22.52
24.46
24.32
23.26
24.46
24.13
50
6.56
Return on assets%
8.50
9.23
10.12
7.80
8.84
8.38
9.70
8.83
7.07
7.73
16.33
8.38
8.66
35
5.64
EPSNT$
4.82
5.05
4.54
5.00
4.70
5.11
4.82
4.61
4.13
4.52
6.01
(0.79%)
0.48%
—
26.68
EPS growth%
28.21
26.88
29.37
30.53
29.69
31.88
30.62
29.73
28.53
29.69
29.76
29.73
29.69
25
8.58
Bookvalue per shNT$
2.32
2.41
2.36
2.08
1.85
2.02
1.80
1.76
1.82
1.84
4.58
(0.04%)
(1.43%)
—
5.97
FCF per shareNT$
7.27
6.47
6.93
7.38
7.21
6.58
7.12
7.27
7.77
7.42
3.32
0.58%
(0.78%)
—
5.79
Dividend per shNT$
7.24
7.96
9.29
10.30
11.60
11.97
13.98
15.32
17.23
17.42
3.00
8.47%
9.29%
—
16.84
Div yield (avg)%
12.53
13.94
15.50
18.21
15.22
17.87
15.57
14.04
14.43
13.71
3.63
14.43
14.83
75
24.26
Payout ratio%
17.85
15.17
14.01
11.49
14.29
15.00
16.88
19.60
18.89
20.68
18.56
18.89
16.03
71
133.3
Shares (diluted)M
146.1
156.8
141.8
125.2
135.7
136.1
125.4
122.9
132.3
123.1
128.3
(1.92%)
(1.56%)
91
18.05
Buyback yield%
18.43
19.44
19.41
16.85
17.62
19.00
16.96
13.97
11.62
9.09
16.52
13.97
17.29
37
1.071
D/E ratiox
1.206
1.127
1.041
1.108
1.012
1.080
1.221
1.124
1.029
1.088
1.613
1.088
1.098
79
1.308
Enterprise valueNT$B
1.552
1.506
1.747
1.825
1.717
1.869
1.793
1.802
1.968
2.109
1.104
4.20%
3.91%
18
0.420
LT debtNT$B
1.366
1.456
1.370
1.236
1.046
1.122
1.206
1.050
0.951
0.941
0.560
(2.11%)
(2.92%)
64
Cost of revenue
(0.13%)
1.03×
Operating expenses
(0.72%)
0.97×
Property and equipment
16.19%
Spread over hurdle
22.32%