0.567
RevenueNT$B
0.933
0.977
0.996
1.013
1.038
1.082
1.122
1.157
1.227
1.274
0.621
4.19%
3.60%
79
20.57
Revenue growth%
6.56
5.17
6.58
5.71
6.75
7.72
7.91
8.31
8.13
8.93
25.69
8.13
7.23
31
15.99
Gross margin%
21.53
21.22
20.50
23.03
20.84
22.13
19.32
21.74
21.36
21.43
27.72
21.43
21.39
5
27.84
Operating margin%
28.97
29.78
28.90
29.99
32.84
35.83
38.80
38.52
39.82
37.24
14.10
38.52
34.34
21
2.29
Net margin%
3.19
1.49
0.74
2.39
2.73
2.21
0.40
1.57
2.59
0.40
3.29
1.57
1.89
7
34.00
P/E ratio (avg)x
52.22
54.78
60.79
70.56
80.58
78.85
82.98
81.28
90.15
96.16
30.22
82.98
79.72
46
26.12
EV/EBITx
30.51
31.10
29.65
31.04
30.50
29.34
28.11
30.94
30.10
33.99
17.26
30.10
30.50
30
27.35
FCF yield (avg)%
33.83
34.17
31.88
30.87
33.40
35.97
34.56
36.40
37.63
35.42
9.52
35.97
34.37
48
28.30
FCF margin%
3.68
0.90
1.29
3.27
1.37
0.40
0.40
1.47
4.39
2.57
21.20
1.47
1.42
69
1.545
FCF / Net incomex
0.121
0.113
0.131
0.130
0.123
0.138
0.158
0.165
0.161
0.159
1.143
0.159
0.135
75
23.12
ROIC%
25.12
24.83
27.82
29.19
28.87
26.60
25.90
26.07
28.82
31.35
3.16
26.60
27.21
66
8.51
Return on equity%
18.49
18.87
19.58
19.43
17.91
15.16
14.81
13.21
13.42
10.72
13.15
13.42
16.54
73
11.26
Return on assets%
30.95
31.13
32.75
29.95
31.65
29.84
29.01
26.18
29.03
27.23
24.85
29.01
29.90
56
0.51
EPSNT$
0.45
0.44
0.46
0.42
0.40
0.39
0.38
0.38
0.38
0.41
0.57
0.39%
(1.04%)
—
9.07
EPS growth%
34.06
35.78
38.68
41.60
44.48
42.92
45.36
42.40
40.23
37.76
7.65
42.40
40.91
37
0.45
Bookvalue per shNT$
0.28
0.29
0.29
0.32
0.34
0.39
0.40
0.40
0.40
0.45
0.13
5.88%
5.34%
—
0.76
FCF per shareNT$
0.45
0.48
0.54
0.57
0.65
0.73
0.77
0.86
1.00
1.01
0.15
9.15%
10.05%
—
0.21
Dividend per shNT$
0.75
0.81
0.86
0.97
0.95
1.01
1.15
1.12
1.29
1.44
0.42
8.80%
7.74%
—
23.08
Div yield (avg)%
5.44
5.15
4.33
2.70
4.35
2.44
0.82
0.40
2.88
1.74
20.11
1.74
2.79
19
2.70
Payout ratio%
10.92
9.11
7.60
6.95
6.27
4.33
4.46
4.29
4.46
1.84
10.79
4.33
5.36
45
0.524
Shares (diluted)B
0.833
0.818
0.884
0.942
1.072
1.003
1.016
1.016
1.142
1.335
0.535
4.48%
4.59%
86
6.91
Buyback yield%
27.98
30.04
28.57
26.44
24.45
25.13
25.46
23.11
21.63
23.61
7.17
23.61
25.29
88
0.532
D/E ratiox
0.494
0.480
0.435
0.437
0.450
0.422
0.420
0.431
0.428
0.430
0.686
0.428
0.433
47
479.8
Enterprise valueNT$M
690.6
626.7
701.8
714.5
714.9
768.9
720.8
664.1
695.8
676.9
823.5
(1.09%)
(0.89%)
88
0.264
LT debtNT$B
1.550
1.814
1.760
1.906
1.821
1.886
1.797
1.819
1.782
2.072
0.086
2.61%
3.20%
29
Cost of revenue
3.45%
0.99×
Operating expenses
3.46%
0.99×
Spread over hurdle
19.58%