1.778
RevenueNT$B
3.715
3.722
3.759
3.704
3.704
3.796
3.833
3.882
3.942
3.885
1.911
0.96%
0.66%
9
27.75
Revenue growth%
2.27
3.73
6.44
5.65
3.58
1.86
3.47
2.32
2.27
0.40
12.28
2.27
2.89
15
5.32
Gross margin%
15.36
14.73
12.64
14.99
17.26
18.73
18.00
19.73
22.44
21.86
24.93
19.73
17.63
13
29.10
Operating margin%
23.66
20.69
20.43
23.04
22.17
22.15
24.57
27.16
26.83
24.59
5.35
24.59
23.35
94
21.95
Net margin%
27.83
28.54
27.00
28.77
30.29
32.52
34.29
36.77
36.41
35.47
22.98
35.47
31.40
39
33.91
P/E ratio (avg)x
13.56
12.28
11.30
9.790
8.551
9.089
9.075
9.806
8.606
7.992
30.05
9.075
9.440
36
18.01
EV/EBITx
41.02
47.12
53.47
57.04
66.57
75.37
75.05
86.78
94.83
111.3
24.54
86.78
70.81
38
27.22
FCF yield (avg)%
2.87
2.48
2.45
1.37
0.48
0.80
1.02
0.40
0.40
3.31
17.94
0.80
1.20
51
22.63
FCF margin%
30.50
29.98
30.58
31.69
33.47
35.95
35.01
32.77
30.08
29.16
8.72
32.77
31.14
19
1.615
FCF / Net incomex
1.527
1.662
1.635
1.643
1.470
1.435
1.531
1.604
1.591
1.397
1.783
1.531
1.561
92
26.68
ROIC%
0.40
0.40
0.40
2.93
5.58
6.74
6.92
4.24
3.82
3.57
19.76
4.24
3.70
57
11.01
Return on equity%
12.49
13.49
13.98
15.12
15.60
15.83
12.89
13.75
12.67
10.96
21.21
12.89
13.62
53
11.98
Return on assets%
20.29
19.06
20.74
22.85
23.80
26.54
27.93
25.94
25.76
27.88
16.14
26.54
24.78
68
1.12
EPSNT$
0.93
0.89
0.82
0.77
0.68
0.71
0.68
0.75
0.66
0.64
1.17
(1.26%)
(4.41%)
—
4.51
EPS growth%
2.66
2.93
0.40
2.85
4.33
5.44
7.42
9.76
7.75
8.36
20.54
7.75
4.89
75
0.49
Bookvalue per shNT$
0.33
0.37
0.38
0.39
0.40
0.40
0.44
0.44
0.49
0.47
1.05
3.49%
5.27%
—
0.20
FCF per shareNT$
0.74
0.80
0.77
0.68
0.65
0.56
0.59
0.60
0.57
0.58
0.18
(2.19%)
(3.82%)
—
0.32
Dividend per shNT$
1.53
1.70
1.62
1.65
1.55
1.65
1.69
1.73
1.56
1.62
0.57
0.77%
1.07%
—
2.10
Div yield (avg)%
18.03
17.66
18.15
19.72
21.50
20.88
18.63
17.11
16.51
14.54
25.79
17.11
18.09
60
17.94
Payout ratio%
24.56
26.01
27.93
26.96
25.75
24.52
23.42
26.04
24.87
25.02
16.37
24.87
25.38
17
1.356
Shares (diluted)B
0.971
0.935
1.020
1.129
1.145
1.151
1.060
1.146
1.182
1.116
1.331
(0.52%)
0.50%
85
5.00
Buyback yield%
4.39
1.95
0.81
0.40
0.40
3.27
1.94
0.40
1.28
3.77
27.43
1.94
1.61
40
0.568
D/E ratiox
2.386
2.735
3.284
3.680
4.031
4.744
4.950
5.839
6.937
6.998
0.113
5.839
4.388
53
1.716
Enterprise valueNT$B
2.058
2.219
2.381
2.398
2.236
2.091
1.879
1.640
1.743
1.546
3.941
(7.11%)
(2.05%)
87
1.001
LT debtNT$B
3.163
3.352
3.768
4.007
3.895
4.291
4.032
3.832
3.540
4.007
5.105
0.57%
3.15%
45
Cost of revenue
0.90%
1.02×
Operating expenses
0.72%
1.01×
Goodwill & intangibles
19.06%
Spread over hurdle
39.37%