0.126
RevenueNT$B
0.871
0.924
0.982
1.054
1.117
1.158
1.216
1.297
1.401
1.502
0.132
6.10%
6.30%
30
24.63
Revenue growth%
1.70
0.40
0.58
2.33
2.40
1.64
0.98
1.58
3.71
3.00
16.47
1.64
1.67
32
10.63
Gross margin%
12.42
12.77
15.37
17.36
18.15
19.58
18.03
17.21
17.96
19.28
12.54
18.03
17.66
56
21.91
Operating margin%
20.60
22.67
21.20
23.73
24.13
24.18
22.48
21.61
19.91
20.56
9.60
21.61
22.05
77
16.15
Net margin%
0.40
0.40
0.40
0.40
2.77
5.54
5.01
7.57
7.10
6.07
9.92
6.07
3.89
68
13.94
P/E ratio (avg)x
32.00
34.05
33.53
37.58
44.14
50.34
58.48
68.89
75.38
78.35
35.98
68.89
47.24
85
9.772
EV/EBITx
15.33
16.34
16.86
15.65
15.11
17.40
19.00
17.59
19.27
20.16
24.93
19.00
17.13
34
22.72
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
2.61
3.24
0.50
1.57
4.38
19.55
2.61
0.45
19
23.72
FCF margin%
5.85
5.12
5.49
6.82
8.07
10.47
8.81
10.52
10.36
12.76
16.11
10.47
8.44
54
0.288
FCF / Net incomex
1.733
1.933
2.154
2.071
2.068
2.394
2.445
2.331
2.320
2.433
1.323
2.394
2.237
6
12.92
ROIC%
26.74
23.98
25.51
22.72
20.85
22.65
23.64
21.51
20.72
22.45
3.47
22.45
22.69
71
28.29
Return on equity%
19.93
21.79
19.90
19.09
16.98
15.80
17.88
20.00
20.37
18.65
29.65
18.65
19.49
93
20.19
Return on assets%
8.67
7.59
5.10
3.83
1.34
1.71
0.40
0.40
1.57
0.40
14.19
0.40
1.64
38
3.71
EPSNT$
34.14
32.57
33.93
39.62
41.16
42.45
44.03
41.40
39.24
38.79
3.97
(1.18%)
2.73%
—
24.85
EPS growth%
18.52
17.23
16.95
16.25
13.87
15.40
15.93
17.94
16.01
13.25
16.13
15.93
16.13
48
9.92
Bookvalue per shNT$
37.10
41.29
45.45
49.06
55.82
63.67
75.57
86.47
83.21
90.40
18.50
10.12%
11.03%
—
15.51
FCF per shareNT$
26.82
28.34
29.53
30.71
31.23
35.77
39.38
44.23
51.71
59.76
19.52
13.86%
8.74%
—
6.73
Dividend per shNT$
13.88
14.82
14.67
14.17
15.64
16.14
15.71
15.42
15.02
14.26
18.71
(1.83%)
1.34%
—
15.60
Div yield (avg)%
18.77
18.72
18.97
18.72
21.58
23.29
23.02
20.14
17.34
18.50
7.14
20.14
18.87
66
18.57
Payout ratio%
2.46
1.06
1.93
0.64
0.46
0.65
1.07
0.40
0.40
1.95
24.75
0.65
0.86
36
35.79
Shares (diluted)M
57.87
66.35
76.90
75.43
84.55
89.48
105.3
122.1
118.8
126.4
34.36
8.37%
9.90%
19
20.06
Buyback yield%
31.40
34.13
33.88
34.32
35.23
35.94
35.91
33.84
31.16
31.93
27.60
33.84
34.00
13
0.559
D/E ratiox
1.004
0.927
0.826
0.910
1.002
1.030
0.935
1.000
0.905
0.906
1.113
0.935
0.931
8
0.728
Enterprise valueNT$B
0.448
0.413
0.385
0.400
0.380
0.394
0.408
0.365
0.395
0.416
1.273
1.84%
(0.09%)
46
0.264
LT debtNT$B
1.238
1.140
1.231
1.265
1.246
1.202
1.177
1.300
1.385
1.330
1.103
1.30%
1.27%
60
Cost of revenue
6.34%
1.00×
Operating expenses
6.05%
0.98×
Spread over hurdle
12.68%