0.540
RevenueNT$B
0.947
0.980
1.011
1.026
1.054
1.078
1.069
1.091
1.098
1.131
0.558
1.41%
2.13%
92
6.66
Revenue growth%
11.47
11.23
12.65
11.59
10.35
7.94
8.21
6.91
7.58
7.37
28.06
7.58
9.28
89
28.90
Gross margin%
31.22
31.73
34.18
31.90
34.65
35.69
35.16
32.35
34.50
35.65
19.56
35.16
34.34
19
25.23
Operating margin%
14.44
15.51
12.84
13.33
15.29
15.31
13.46
12.85
10.11
12.71
11.56
12.85
13.39
80
18.40
Net margin%
9.86
12.84
11.66
11.02
10.93
13.10
12.36
11.10
13.10
15.10
24.91
13.10
12.01
19
8.014
P/E ratio (avg)x
13.69
15.02
15.65
15.02
16.46
18.57
20.06
18.24
19.51
18.55
32.48
18.57
17.35
47
17.32
EV/EBITx
33.71
34.58
36.46
41.60
47.44
52.69
58.29
54.62
58.54
64.49
6.747
58.29
50.06
61
26.06
FCF yield (avg)%
11.29
10.90
10.03
8.79
6.32
8.57
8.81
7.37
6.69
4.02
2.41
7.37
8.68
28
12.73
FCF margin%
11.03
8.96
7.80
7.33
7.10
5.39
3.68
4.93
2.09
1.96
16.64
3.68
6.24
76
0.662
FCF / Net incomex
2.196
2.565
2.718
2.905
3.116
3.060
3.286
3.126
3.344
3.896
0.702
3.286
3.088
87
4.81
ROIC%
0.42
2.59
0.98
0.40
0.40
0.40
0.50
0.40
0.40
2.19
6.74
0.40
0.41
50
12.03
Return on equity%
23.34
24.90
23.43
24.27
26.80
27.19
24.72
26.63
28.97
31.17
3.75
27.19
25.77
25
16.28
Return on assets%
21.86
22.86
20.46
22.06
20.44
22.43
22.77
25.04
23.22
24.11
5.25
23.22
22.60
59
3.58
EPSNT$
0.90
0.79
0.76
0.73
0.69
0.67
0.63
0.65
0.64
0.67
4.00
(0.59%)
(3.51%)
—
24.93
EPS growth%
26.89
25.35
26.51
26.61
27.55
28.79
29.03
29.30
28.65
26.78
29.39
28.79
27.22
79
1.76
Bookvalue per shNT$
3.02
2.82
2.84
2.75
2.74
2.92
2.84
2.64
2.90
2.68
4.68
(0.49%)
(1.28%)
—
3.49
FCF per shareNT$
4.57
4.47
4.95
5.07
4.81
5.53
5.79
6.52
7.26
7.29
3.53
8.66%
5.64%
—
3.28
Dividend per shNT$
1.09
1.27
1.20
1.14
1.12
1.31
1.37
1.58
1.63
1.76
0.95
9.42%
5.75%
—
22.35
Div yield (avg)%
1.02
0.40
0.40
0.40
2.92
1.11
0.72
3.22
1.46
0.40
13.29
1.11
0.87
95
5.14
Payout ratio%
23.25
20.91
21.66
20.61
21.66
20.10
19.65
18.50
15.87
15.35
13.09
18.50
20.35
76
140.3
Shares (diluted)M
172.6
170.1
197.6
202.8
229.1
230.1
218.5
220.8
254.7
263.0
142.2
2.80%
3.83%
94
28.77
Buyback yield%
9.06
8.05
5.73
4.08
5.21
3.43
0.96
2.82
2.65
4.93
7.56
2.82
4.51
25
1.729
D/E ratiox
0.776
0.682
0.600
0.612
0.623
0.659
0.670
0.744
0.683
0.701
0.174
0.683
0.676
85
65.54
Enterprise valueNT$M
782.9
764.2
797.0
755.0
792.9
722.9
763.2
785.7
765.2
738.6
221.8
(1.41%)
(1.34%)
86
135.1
LT debtNT$M
309.3
333.7
334.1
305.0
314.2
310.1
321.3
319.3
351.7
375.4
282.9
3.62%
1.13%
34
Cost of revenue
1.93%
0.98×
Operating expenses
2.91%
1.08×
Cash and investments
19.80%
Property and equipment
15.03%
Spread over hurdle
16.34%