0.217
RevenueNT$B
0.945
0.999
1.059
1.116
1.196
1.242
1.330
1.382
1.462
1.529
0.235
5.03%
5.65%
49
5.80
Revenue growth%
18.98
20.42
19.14
20.68
18.50
19.11
18.32
19.79
18.67
16.08
16.44
18.67
19.05
41
8.72
Gross margin%
25.02
22.05
22.67
23.84
25.35
26.35
23.68
24.58
25.87
27.61
26.24
25.87
24.80
12
13.71
Operating margin%
24.36
23.34
25.39
27.36
29.05
26.98
27.27
29.55
26.95
27.77
25.57
27.27
27.13
14
21.23
Net margin%
21.88
20.03
19.10
19.02
17.43
19.34
20.01
21.05
23.69
25.74
16.58
21.05
20.02
58
12.50
P/E ratio (avg)x
8.786
9.594
9.613
9.818
10.72
11.50
11.17
12.10
12.69
12.48
37.64
12.10
10.94
71
23.06
EV/EBITx
38.50
35.10
32.27
32.12
30.07
31.93
29.02
27.61
28.13
27.63
29.67
28.13
31.00
39
22.23
FCF yield (avg)%
6.94
7.54
7.67
6.51
3.97
5.73
5.60
3.31
2.05
1.19
11.45
3.31
5.67
74
26.67
FCF margin%
4.58
3.83
5.07
3.02
3.73
2.84
4.72
7.23
6.28
3.56
12.96
4.72
4.20
72
0.180
FCF / Net incomex
0.971
1.098
1.078
1.223
1.448
1.632
1.853
1.790
2.147
2.164
0.359
1.853
1.540
67
5.75
ROIC%
8.12
9.07
7.77
9.96
8.24
6.24
4.30
5.49
5.13
7.11
23.97
5.49
7.44
51
13.83
Return on equity%
12.85
13.09
11.83
9.70
9.33
9.18
7.53
6.44
5.66
4.41
18.82
6.44
9.26
38
25.25
Return on assets%
7.82
6.21
6.42
3.46
3.04
3.72
3.32
1.42
2.50
2.19
15.96
2.50
3.39
85
2.40
EPSNT$
2.10
2.12
1.85
1.90
1.64
1.63
1.68
1.83
1.90
1.62
2.69
(0.24%)
(2.54%)
—
9.17
EPS growth%
21.61
20.12
21.25
21.62
19.19
20.18
22.44
23.83
25.48
23.55
19.64
23.55
21.62
80
2.80
Bookvalue per shNT$
3.34
3.03
3.19
3.32
3.42
3.55
3.78
3.73
3.48
3.36
5.58
(0.35%)
0.03%
—
5.07
FCF per shareNT$
5.65
6.07
5.97
5.58
6.44
6.40
6.76
6.40
6.66
7.46
1.61
2.98%
2.76%
—
3.28
Dividend per shNT$
7.39
8.31
8.69
8.25
9.00
10.12
10.65
12.19
13.90
16.02
5.05
12.21%
9.73%
—
11.50
Div yield (avg)%
19.27
21.54
19.97
17.85
20.80
20.88
19.56
17.25
18.14
19.17
19.34
19.17
19.41
90
18.47
Payout ratio%
0.40
1.05
0.40
0.40
0.40
3.31
1.94
0.40
0.40
1.81
6.14
1.81
0.40
14
86.06
Shares (diluted)M
106.7
109.4
122.4
131.7
131.0
135.2
147.0
149.7
158.9
185.7
81.94
7.22%
6.16%
49
28.31
Buyback yield%
10.54
10.07
9.03
12.00
12.89
14.16
12.87
12.99
12.55
10.92
16.19
12.87
12.27
94
0.771
D/E ratiox
0.818
0.808
0.871
0.853
0.777
0.822
0.767
0.778
0.734
0.819
1.138
0.778
0.813
45
1.015
Enterprise valueNT$B
0.559
0.570
0.569
0.669
0.716
0.852
0.844
0.868
0.931
1.107
0.070
9.09%
8.14%
64
1,516
LT debtNT$M
723.0
758.6
789.7
759.4
722.3
661.6
609.7
597.1
610.6
549.2
233.9
(5.33%)
(1.96%)
52
Cost of revenue
5.68%
1.00×
Operating expenses
5.48%
0.98×
Property and equipment
22.58%
Goodwill & intangibles
17.42%
Spread over hurdle
(2.81%)