0.439
RevenueNT$B
1.254
1.319
1.385
1.431
1.523
1.633
1.718
1.830
1.918
2.031
0.482
5.92%
5.62%
89
5.99
Revenue growth%
2.49
5.09
4.75
3.68
5.65
7.09
6.71
8.90
8.57
10.84
21.59
8.57
6.18
95
29.99
Gross margin%
18.63
21.33
23.56
25.36
26.19
24.92
26.21
24.62
22.34
25.21
17.93
24.92
24.77
71
27.95
Operating margin%
3.18
1.65
0.40
0.40
2.74
0.49
0.40
2.12
1.96
0.40
23.31
0.49
1.07
13
2.59
Net margin%
25.88
26.28
29.23
29.18
29.75
28.68
26.43
27.09
25.82
27.30
3.85
27.09
27.20
18
35.16
P/E ratio (avg)x
12.42
14.34
14.43
17.14
20.05
23.19
26.78
26.06
25.19
27.93
22.62
26.06
21.62
26
24.16
EV/EBITx
33.80
31.99
35.33
40.20
37.72
39.10
38.04
35.71
32.45
31.79
24.97
35.71
35.52
76
9.88
FCF yield (avg)%
0.40
1.33
2.52
0.85
2.43
5.17
7.31
7.51
5.30
2.33
22.73
5.30
2.47
41
11.47
FCF margin%
26.14
23.89
22.17
21.32
23.60
25.69
24.17
22.56
22.27
23.42
13.56
23.42
23.51
28
0.736
FCF / Net incomex
0.417
0.413
0.422
0.372
0.347
0.347
0.345
0.352
0.343
0.379
0.169
0.347
0.362
91
7.45
ROIC%
31.96
32.08
34.61
32.33
35.06
32.25
31.02
28.23
26.83
29.03
18.64
29.03
32.02
10
19.96
Return on equity%
25.46
23.39
21.57
19.40
20.53
22.22
19.88
19.44
17.86
16.07
24.36
19.44
20.21
73
27.97
Return on assets%
0.58
2.74
1.26
0.44
2.34
1.00
3.87
2.77
3.95
2.08
3.00
2.77
2.21
88
4.95
EPSNT$
2.99
2.88
3.20
3.02
2.79
2.74
2.55
2.52
2.45
2.45
5.46
(2.56%)
(2.17%)
—
4.75
EPS growth%
20.44
18.37
18.75
18.89
17.42
18.72
17.29
19.26
17.60
16.35
11.56
17.60
18.55
69
3.10
Bookvalue per shNT$
3.70
4.00
4.03
3.89
4.03
4.26
4.69
5.15
5.38
5.29
2.68
5.58%
4.39%
—
6.54
FCF per shareNT$
2.56
2.68
2.51
2.81
2.82
2.61
2.53
2.68
2.46
2.43
2.94
(2.87%)
(0.64%)
—
3.75
Dividend per shNT$
5.13
6.22
6.87
7.69
8.41
8.28
9.23
9.44
10.79
12.15
1.72
7.62%
9.11%
—
7.43
Div yield (avg)%
34.10
36.11
38.88
39.33
38.37
38.26
39.01
40.50
37.52
39.85
18.59
39.01
38.63
90
17.49
Payout ratio%
23.20
20.20
21.24
23.30
23.20
22.54
22.68
22.45
19.58
22.53
12.35
22.53
22.54
95
219.8
Shares (diluted)M
152.0
141.6
122.2
116.8
106.7
92.79
86.57
89.03
88.87
85.96
217.4
(4.23%)
(6.90%)
37
24.91
Buyback yield%
34.12
36.74
37.65
36.14
35.13
37.93
37.15
35.68
36.81
36.20
18.21
36.81
36.47
20
0.733
D/E ratiox
1.475
1.432
1.271
1.375
1.231
1.233
1.115
1.156
1.190
1.130
1.046
1.156
1.232
76
1.443
Enterprise valueNT$B
0.905
1.072
1.067
1.273
1.339
1.584
1.822
1.945
2.213
2.678
0.842
14.88%
13.21%
49
1,190
LT debtNT$M
921.0
858.6
854.8
877.5
856.5
738.1
685.6
659.1
715.6
755.7
791.2
(2.47%)
(1.49%)
54
Cost of revenue
5.47%
0.99×
Operating expenses
6.24%
1.06×
Property and equipment
16.23%
Spread over hurdle
21.92%