0.265
RevenueNT$B
0.577
0.607
0.644
0.685
0.733
0.800
0.862
0.918
0.990
1.034
0.277
7.14%
6.82%
53
14.89
Revenue growth%
3.39
5.65
4.15
2.90
3.29
3.73
5.95
4.63
6.29
7.44
15.16
5.95
4.39
46
24.11
Gross margin%
25.53
23.06
25.86
28.64
27.89
26.67
24.76
26.78
28.73
31.42
9.85
26.78
26.73
50
25.99
Operating margin%
4.34
6.57
5.16
4.10
1.77
1.34
0.40
0.40
0.80
0.40
19.62
0.40
1.56
94
24.18
Net margin%
20.54
21.60
23.47
25.47
23.36
23.15
21.01
23.75
21.49
23.53
21.80
23.15
23.25
32
26.12
P/E ratio (avg)x
15.84
15.61
14.68
15.03
14.83
13.26
13.82
13.15
13.75
14.10
16.71
13.75
14.39
71
22.57
EV/EBITx
7.080
6.764
7.047
6.586
6.158
5.496
4.777
4.438
4.575
3.898
34.61
4.575
5.827
76
5.46
FCF yield (avg)%
9.62
9.09
10.87
10.75
10.82
11.52
10.38
10.32
10.92
13.64
23.28
10.92
10.78
28
14.72
FCF margin%
1.50
1.05
0.40
0.40
2.88
2.68
0.66
0.40
1.69
0.40
18.12
0.66
0.85
67
1.669
FCF / Net incomex
0.727
0.794
0.862
0.951
0.890
0.968
0.981
1.070
1.046
1.204
0.739
1.046
0.960
95
8.69
ROIC%
23.57
25.32
27.19
27.40
26.19
28.11
30.80
28.92
26.42
23.95
22.85
28.11
26.81
7
19.89
Return on equity%
24.44
25.96
24.47
22.34
21.37
20.98
18.19
18.87
19.92
17.59
4.61
18.87
21.17
35
20.09
Return on assets%
10.17
12.23
10.60
12.45
9.64
7.03
4.69
4.34
1.34
2.55
18.15
4.34
8.33
29
3.65
EPSNT$
3.06
3.21
3.72
4.10
4.31
4.44
4.54
5.47
5.48
6.11
4.00
7.22%
7.92%
—
2.09
EPS growth%
5.81
3.31
6.28
7.67
8.95
7.60
5.44
5.29
2.99
1.24
29.03
5.29
5.63
65
1.11
Bookvalue per shNT$
3.35
3.71
3.80
4.06
4.43
5.22
6.06
6.93
8.10
9.07
5.49
15.42%
11.35%
—
0.94
FCF per shareNT$
1.13
1.06
1.06
1.17
1.15
1.12
1.15
1.24
1.32
1.20
3.15
0.83%
0.47%
—
5.96
Dividend per shNT$
4.26
4.06
3.83
4.37
4.89
5.37
4.96
5.47
5.47
5.67
1.07
2.99%
3.72%
—
6.42
Div yield (avg)%
0.40
0.40
0.40
3.03
1.95
0.40
1.18
2.24
0.62
0.40
10.51
0.62
0.51
20
21.87
Payout ratio%
23.59
23.87
25.59
27.36
28.25
30.21
32.16
29.90
29.49
27.74
9.25
29.90
28.00
31
54.26
Shares (diluted)M
76.98
79.06
78.85
80.40
94.15
94.78
109.5
119.9
118.6
127.9
54.23
6.32%
5.98%
24
27.46
Buyback yield%
29.27
28.35
26.71
26.28
28.53
29.53
32.28
35.09
32.95
32.42
5.33
32.42
29.40
34
1.425
D/E ratiox
1.094
1.106
1.304
1.344
1.305
1.363
1.492
1.584
1.575
1.683
1.026
1.575
1.354
36
489.9
Enterprise valueNT$M
389.9
417.8
460.9
519.9
501.3
488.1
544.8
628.0
610.9
708.6
504.6
7.17%
5.83%
59
617.2
LT debtNT$M
206.3
214.7
219.5
232.8
227.4
226.2
216.7
210.3
229.6
245.0
555.0
1.50%
2.17%
34
Cost of revenue
6.82%
1.00×
Operating expenses
6.79%
1.00×
Property and equipment
17.45%
Goodwill & intangibles
17.00%
Spread over hurdle
(0.74%)