0.455
RevenueNT$B
3.425
3.607
3.698
3.896
3.979
4.188
4.407
4.654
4.807
5.108
0.507
5.12%
4.71%
49
14.35
Revenue growth%
6.44
5.85
8.18
9.77
7.01
6.01
7.40
8.47
6.90
4.91
7.92
6.90
6.96
65
13.87
Gross margin%
9.42
10.75
9.62
7.58
5.44
3.95
5.25
5.21
4.79
3.94
3.99
4.79
5.35
40
25.89
Operating margin%
22.16
21.29
22.28
24.42
23.88
24.40
24.31
26.05
25.61
27.59
26.98
25.61
24.35
49
3.92
Net margin%
2.19
0.40
0.40
2.81
5.60
2.69
1.31
0.40
2.10
0.40
11.21
1.31
1.71
76
14.22
P/E ratio (avg)x
19.39
22.71
25.60
27.94
33.34
33.81
33.34
33.25
36.94
43.33
21.17
33.81
33.30
27
17.78
EV/EBITx
16.58
16.11
18.00
20.17
21.01
22.34
20.24
21.57
20.80
21.71
10.51
21.57
20.52
82
2.19
FCF yield (avg)%
16.22
16.96
18.04
17.77
20.14
21.76
20.06
22.75
23.12
21.41
12.88
21.76
20.10
9
22.64
FCF margin%
11.75
10.92
11.55
13.60
14.00
13.94
16.92
17.72
15.50
15.43
12.07
15.50
13.97
80
0.883
FCF / Net incomex
1.562
1.496
1.525
1.545
1.697
1.814
1.837
1.701
1.823
1.670
1.028
1.814
1.684
73
16.86
ROIC%
9.86
7.58
7.86
10.14
8.41
10.61
9.41
10.86
12.74
15.05
28.81
10.86
10.00
54
15.47
Return on equity%
9.43
7.51
8.63
6.06
4.33
1.77
0.40
0.40
0.40
0.40
7.09
0.40
3.05
82
7.07
Return on assets%
12.58
11.71
9.28
10.25
9.32
8.47
10.68
12.91
12.80
12.05
2.32
12.05
11.19
85
2.32
EPSNT$
1.02
1.11
1.17
1.24
1.30
1.43
1.35
1.29
1.20
1.15
2.53
(2.35%)
(0.05%)
—
29.04
EPS growth%
23.08
22.97
24.83
23.08
24.27
23.33
24.83
26.25
28.51
29.25
18.79
26.25
24.55
21
4.31
Bookvalue per shNT$
2.12
1.96
2.14
2.22
2.04
1.82
1.72
1.56
1.51
1.62
1.65
(4.56%)
(2.81%)
—
3.55
FCF per shareNT$
3.99
3.79
3.91
4.48
5.16
5.25
5.76
6.61
7.36
7.31
2.30
7.20%
5.45%
—
3.16
Dividend per shNT$
4.90
5.49
5.96
5.81
5.88
6.03
6.73
7.81
7.56
8.67
1.11
8.08%
5.97%
—
23.79
Div yield (avg)%
20.82
17.85
19.38
20.27
17.54
17.80
17.69
14.89
16.54
15.31
29.38
16.54
17.74
64
11.24
Payout ratio%
5.84
6.46
6.58
5.41
8.34
9.04
7.28
5.52
3.56
3.01
2.83
5.52
6.15
35
494.2
Shares (diluted)M
521.6
504.0
459.1
414.5
426.8
457.3
405.7
389.3
396.3
372.7
497.5
(2.68%)
(3.07%)
68
6.44
Buyback yield%
6.84
7.57
9.95
10.49
12.28
14.35
12.23
11.98
9.79
9.23
12.30
11.98
10.22
9
0.468
D/E ratiox
1.321
1.468
1.540
1.722
1.809
2.012
2.056
2.335
2.584
2.894
0.800
2.335
1.911
47
3.713
Enterprise valueNT$B
7.053
7.429
8.870
10.52
10.74
12.44
12.52
12.56
14.46
15.30
3.988
7.34%
8.68%
89
3.656
LT debtNT$B
6.990
7.700
8.567
8.904
8.370
8.703
8.044
8.302
8.511
8.287
0.275
(0.20%)
0.89%
76
Cost of revenue
4.71%
1.00×
Operating expenses
4.79%
1.01×
Property and equipment
17.15%
Spread over hurdle
(1.43%)