0.979
RevenueNT$B
0.781
0.812
0.842
0.886
0.942
1.005
1.067
1.142
1.202
1.273
1.007
6.19%
5.61%
28
19.18
Revenue growth%
34.16
34.21
32.06
34.22
32.26
34.72
31.83
29.59
31.94
34.32
8.69
31.94
33.21
31
26.61
Gross margin%
6.46
8.18
10.21
11.98
11.49
13.95
13.96
11.25
10.36
10.69
24.00
11.25
10.97
48
11.13
Operating margin%
10.72
9.78
12.03
13.49
14.44
16.03
18.92
19.39
17.13
15.29
19.78
17.13
14.86
69
9.17
Net margin%
18.29
20.94
22.92
25.25
25.52
27.10
28.24
28.93
27.82
25.10
18.45
27.82
25.38
75
27.33
P/E ratio (avg)x
23.85
23.94
23.38
23.04
22.91
20.23
19.81
20.83
18.99
18.40
26.46
19.81
21.87
34
35.22
EV/EBITx
10.51
9.789
9.222
9.755
9.980
9.541
11.01
11.70
13.16
15.06
6.677
11.70
10.24
39
6.81
FCF yield (avg)%
22.58
23.37
26.28
24.00
22.44
21.56
21.21
21.71
22.76
24.33
28.00
21.71
22.67
78
22.20
FCF margin%
9.71
8.72
10.90
12.95
12.19
15.10
13.31
14.18
16.21
17.14
27.31
15.10
13.13
90
1.760
FCF / Net incomex
0.208
0.208
0.232
0.256
0.298
0.302
0.318
0.361
0.363
0.355
1.251
0.355
0.300
93
15.77
ROIC%
21.18
23.64
24.29
23.66
22.32
21.04
23.41
20.76
18.52
17.04
14.02
20.76
21.75
82
11.81
Return on equity%
16.41
14.02
13.83
14.23
11.50
12.82
13.56
15.48
15.57
17.39
8.28
15.48
14.12
77
22.04
Return on assets%
14.86
11.87
10.41
9.06
7.81
9.43
9.92
11.15
10.99
13.07
22.11
10.99
10.70
37
6.42
EPSNT$
7.19
7.24
7.03
6.24
6.61
5.93
5.58
5.01
4.72
4.26
6.86
(8.42%)
(5.35%)
—
9.73
EPS growth%
0.44
1.22
2.61
2.50
3.32
4.66
1.82
0.93
2.15
0.40
13.41
1.82
1.98
62
8.18
Bookvalue per shNT$
6.29
7.25
7.30
7.81
8.96
9.56
9.71
10.75
11.17
11.13
2.36
4.42%
5.16%
—
4.18
FCF per shareNT$
3.26
3.59
3.65
3.61
3.96
4.01
3.88
3.84
4.10
4.08
2.89
0.58%
2.07%
—
1.38
Dividend per shNT$
6.38
6.73
7.26
8.16
8.32
9.67
10.15
10.24
10.49
10.22
7.50
4.21%
5.00%
—
7.53
Div yield (avg)%
0.40
0.53
0.40
3.35
1.85
1.98
1.52
0.40
3.12
4.52
10.59
1.98
1.69
8
2.44
Payout ratio%
17.96
17.29
17.34
14.92
13.22
11.20
8.29
8.52
7.46
10.03
8.84
8.52
12.21
95
43.61
Shares (diluted)M
69.13
70.45
72.59
84.15
92.95
110.6
108.1
124.5
139.2
163.4
43.01
11.94%
9.92%
6
5.88
Buyback yield%
2.38
4.72
7.51
5.24
6.26
7.98
6.24
7.87
7.70
8.85
14.64
7.87
6.89
21
0.619
D/E ratiox
1.073
1.077
1.214
1.269
1.404
1.551
1.435
1.329
1.286
1.343
0.580
1.343
1.308
92
435.7
Enterprise valueNT$M
323.2
320.9
301.7
330.4
370.9
407.7
443.2
466.1
445.1
434.0
785.1
3.19%
3.87%
33
982.2
LT debtNT$M
386.0
357.9
370.2
343.0
345.2
386.7
351.5
389.0
422.8
445.6
483.5
5.24%
2.37%
14
Cost of revenue
5.78%
1.02×
Operating expenses
5.23%
0.96×
Spread over hurdle
22.43%