1.625
RevenueNT$B
2.494
2.450
2.451
2.408
2.425
2.490
2.503
2.532
2.503
2.480
1.799
0.46%
(0.11%)
29
8.25
Revenue growth%
13.05
11.30
9.90
12.43
14.57
14.60
15.56
17.95
15.90
16.85
8.11
15.90
14.59
52
17.36
Gross margin%
6.64
4.44
3.83
0.86
3.12
3.06
2.52
1.49
0.58
0.40
24.21
1.49
2.79
85
10.29
Operating margin%
4.55
5.67
4.40
5.73
8.06
8.88
5.95
5.01
3.34
3.89
19.74
5.01
5.34
77
22.50
Net margin%
1.78
2.89
4.22
4.55
2.85
5.10
7.12
5.95
5.32
6.07
13.29
5.95
4.82
88
8.394
P/E ratio (avg)x
36.52
41.22
45.64
49.71
57.77
55.26
57.69
59.62
64.03
62.77
34.45
59.62
56.47
20
34.26
EV/EBITx
26.69
29.20
31.57
30.79
29.55
28.52
28.37
29.67
30.68
31.61
18.68
29.67
29.61
94
2.53
FCF yield (avg)%
4.58
5.78
3.77
4.01
3.78
6.34
8.40
10.74
11.57
14.00
25.64
10.74
6.06
73
19.77
FCF margin%
21.69
19.01
21.98
24.91
25.19
23.29
23.39
25.65
27.52
29.65
20.59
25.65
24.15
9
1.657
FCF / Net incomex
1.686
1.936
2.126
2.428
2.616
2.445
2.307
2.202
2.436
2.574
0.282
2.436
2.368
55
15.95
ROIC%
21.71
24.18
26.69
26.20
28.63
30.52
31.76
33.23
34.25
33.18
17.55
33.18
29.57
51
13.82
Return on equity%
21.21
19.87
22.53
24.31
24.71
22.85
23.56
26.36
25.06
26.57
25.91
25.06
23.93
37
13.25
Return on assets%
3.26
0.52
0.40
2.80
1.66
1.77
0.40
0.40
0.40
0.40
19.52
0.40
0.46
89
10.12
EPSNT$
4.17
4.68
4.60
4.92
5.45
6.14
6.52
6.24
6.80
6.58
10.34
3.86%
4.26%
—
25.24
EPS growth%
30.50
32.78
33.83
31.33
33.41
31.11
29.88
27.94
29.43
27.55
16.23
29.43
30.80
43
3.41
Bookvalue per shNT$
12.59
13.92
15.14
15.14
14.42
15.05
15.88
16.33
17.73
18.04
10.00
4.59%
3.16%
—
6.34
FCF per shareNT$
14.67
15.53
16.29
17.68
17.56
18.75
20.02
21.72
23.88
25.13
4.14
7.43%
5.52%
—
5.21
Dividend per shNT$
9.51
10.28
10.69
10.54
9.56
8.84
9.38
9.54
10.21
10.93
2.77
2.71%
1.60%
—
29.53
Div yield (avg)%
16.79
14.87
16.36
14.61
16.77
14.11
14.42
16.64
14.76
15.41
5.77
14.76
15.14
69
28.12
Payout ratio%
0.40
0.87
0.40
2.95
2.05
4.22
6.86
5.53
3.06
5.03
6.87
5.03
3.01
91
61.51
Shares (diluted)M
72.77
67.15
63.63
62.09
59.98
60.15
60.72
56.80
51.95
52.44
64.12
(2.65%)
(3.26%)
14
7.76
Buyback yield%
9.42
10.01
10.04
8.51
11.02
11.12
11.46
9.34
8.87
7.80
6.75
9.34
9.72
19
0.122
D/E ratiox
0.218
0.215
0.225
0.234
0.235
0.243
0.284
0.273
0.310
0.307
0.703
0.284
0.239
30
0.765
Enterprise valueNT$B
1.524
1.720
2.028
2.097
2.371
2.393
2.315
2.468
2.881
3.066
0.757
5.27%
8.18%
52
0.592
LT debtNT$B
0.566
0.601
0.650
0.614
0.593
0.586
0.571
0.622
0.667
0.721
1.430
3.97%
1.84%
81
Cost of revenue
(0.11%)
1.00×
Operating expenses
(0.06%)
1.01×
Property and equipment
19.07%
Spread over hurdle
(4.93%)