2.013
RevenueNT$B
2.202
2.312
2.435
2.556
2.727
2.970
3.133
3.313
3.533
3.709
2.222
6.35%
6.18%
71
3.42
Revenue growth%
1.11
0.40
1.35
1.04
0.40
1.52
0.80
0.40
0.40
3.17
20.20
0.80
0.92
84
7.82
Gross margin%
5.45
7.50
5.98
3.29
0.62
0.40
0.40
0.40
3.14
1.11
9.85
0.40
2.12
32
2.96
Operating margin%
6.42
4.20
2.00
2.35
1.79
1.07
3.45
2.36
2.74
1.58
12.28
2.36
2.35
33
9.85
Net margin%
19.91
19.54
17.78
15.43
15.30
15.31
18.18
18.88
17.17
17.82
27.26
17.82
17.80
86
29.67
P/E ratio (avg)x
27.88
27.49
29.84
29.26
31.22
33.71
36.93
40.49
40.90
39.01
32.07
39.01
32.47
50
32.77
EV/EBITx
27.79
28.78
30.34
30.03
32.98
37.17
38.56
40.22
40.95
38.31
34.32
38.56
35.07
13
14.37
FCF yield (avg)%
10.11
7.79
9.19
8.54
7.85
8.86
10.50
11.88
10.03
11.70
4.10
10.50
9.61
59
28.54
FCF margin%
25.33
22.45
20.49
20.36
22.98
20.12
17.97
15.27
14.79
14.65
14.72
15.27
20.24
45
1.104
FCF / Net incomex
2.615
2.850
3.008
3.010
3.225
3.691
3.667
4.438
5.288
6.116
0.614
4.438
3.446
5
7.48
ROIC%
19.74
22.44
23.24
22.92
22.99
20.78
22.35
22.77
21.51
22.38
19.87
22.35
22.41
51
23.93
Return on equity%
1.24
0.57
0.40
0.40
2.90
5.84
7.96
9.37
8.95
6.69
12.47
7.96
4.37
64
24.50
Return on assets%
15.59
18.46
19.96
17.93
17.33
16.10
14.82
13.01
12.82
14.65
11.48
14.65
15.84
53
9.44
EPSNT$
2.78
2.98
3.07
3.04
2.82
2.62
2.40
2.55
2.43
2.34
10.35
(3.61%)
(1.35%)
—
23.03
EPS growth%
2.29
0.40
0.40
2.66
3.54
1.18
2.22
4.22
1.53
0.40
3.11
1.53
1.87
55
10.51
Bookvalue per shNT$
4.22
4.67
4.12
4.48
4.29
4.54
4.05
4.34
3.93
4.24
5.06
(0.21%)
0.32%
—
6.87
FCF per shareNT$
2.77
2.58
2.52
2.85
2.73
2.78
3.15
3.11
3.02
3.11
6.39
2.66%
1.90%
—
6.94
Dividend per shNT$
7.06
8.10
9.32
9.44
9.99
11.80
14.12
14.06
14.64
16.38
1.65
10.39%
10.44%
—
7.53
Div yield (avg)%
24.88
22.58
21.85
19.63
21.78
19.64
22.61
20.80
22.65
24.62
3.90
22.61
22.21
60
5.60
Payout ratio%
6.08
8.70
10.85
8.73
7.29
7.25
9.18
8.92
6.39
6.18
23.07
7.25
7.99
19
120.2
Shares (diluted)M
173.6
174.5
182.1
193.6
202.3
230.4
224.4
209.1
197.7
199.9
122.0
(0.25%)
2.25%
93
21.73
Buyback yield%
16.65
18.60
16.98
14.82
17.22
14.60
14.25
16.33
17.72
15.19
20.99
15.19
16.49
6
0.123
D/E ratiox
1.820
2.127
2.237
2.182
2.539
2.914
3.069
3.571
3.434
3.733
1.149
3.434
2.727
68
705.2
Enterprise valueNT$M
382.6
350.1
373.5
382.1
399.2
403.4
389.0
439.9
497.9
498.8
415.6
4.56%
1.99%
92
2.812
LT debtNT$B
1.724
1.858
1.974
1.916
2.211
2.342
2.518
2.836
3.012
2.871
0.150
5.36%
6.57%
87
Cost of revenue
6.18%
1.00×
Operating expenses
6.83%
1.06×
Property and equipment
17.91%
Spread over hurdle
(1.08%)