0.389
RevenueNT$B
0.792
0.824
0.849
0.913
0.939
0.988
1.024
1.087
1.165
1.234
0.419
5.61%
5.02%
65
24.77
Revenue growth%
16.86
15.91
14.28
12.72
12.12
12.39
9.82
10.43
11.19
12.77
18.20
11.19
12.56
7
7.19
Gross margin%
28.43
26.21
26.72
25.20
24.92
26.88
29.43
31.09
28.73
29.12
14.25
29.12
27.66
60
14.40
Operating margin%
11.12
8.13
8.44
8.32
7.15
7.08
9.81
8.95
7.50
6.13
7.54
7.50
8.22
37
20.93
Net margin%
28.19
30.77
31.01
33.22
35.16
37.49
38.61
39.42
41.56
43.16
13.66
39.42
36.33
16
33.98
P/E ratio (avg)x
34.55
36.29
38.78
36.10
34.78
35.30
36.59
38.46
35.76
37.58
33.01
36.59
36.19
76
9.018
EV/EBITx
37.99
41.78
43.90
47.55
44.84
41.71
41.40
41.85
45.22
41.36
30.37
41.71
41.82
16
15.72
FCF yield (avg)%
12.30
12.75
12.76
15.56
15.19
16.96
18.44
19.45
20.52
19.76
20.91
19.45
16.26
48
29.37
FCF margin%
20.76
19.17
18.44
20.00
17.13
19.42
21.80
20.98
23.34
23.06
3.38
21.80
20.38
15
1.380
FCF / Net incomex
0.481
0.448
0.452
0.474
0.486
0.478
0.481
0.530
0.584
0.549
1.559
0.530
0.481
94
21.87
ROIC%
26.64
28.01
30.08
31.96
34.53
34.27
32.70
30.98
29.64
31.23
18.32
31.23
31.10
46
7.71
Return on equity%
15.75
14.30
12.31
10.77
8.36
7.23
8.10
6.00
4.04
4.37
22.75
6.00
8.23
60
25.49
Return on assets%
4.28
2.42
0.40
0.47
2.69
2.02
4.97
5.29
8.19
8.32
4.42
5.29
3.48
28
1.82
EPSNT$
1.66
1.90
1.82
1.90
2.17
2.08
1.99
2.04
2.13
2.20
1.96
0.30%
3.99%
—
7.31
EPS growth%
1.87
0.40
0.40
2.61
0.79
2.45
0.40
0.76
3.59
1.60
4.30
1.60
1.19
35
0.54
Bookvalue per shNT$
1.88
2.19
2.50
2.93
3.27
3.34
3.81
4.14
3.99
4.53
1.10
6.73%
9.48%
—
1.69
FCF per shareNT$
0.36
0.37
0.35
0.32
0.30
0.28
0.25
0.26
0.24
0.26
1.36
(2.85%)
(2.74%)
—
1.50
Dividend per shNT$
1.15
1.18
1.36
1.41
1.34
1.54
1.65
1.62
1.57
1.58
0.67
3.22%
2.74%
—
4.56
Div yield (avg)%
11.45
9.30
9.89
7.69
6.01
7.08
5.75
6.56
5.15
7.80
10.26
6.56
7.38
63
3.26
Payout ratio%
7.54
8.13
9.69
9.52
11.37
9.55
10.21
12.08
14.60
11.70
24.50
11.70
9.95
75
201.1
Shares (diluted)M
175.0
168.9
163.7
186.6
197.1
187.0
204.9
199.3
218.7
206.4
194.4
0.93%
0.80%
31
10.49
Buyback yield%
34.38
34.50
35.55
36.10
38.94
37.67
40.07
39.86
40.52
41.99
15.04
40.07
38.30
25
0.994
D/E ratiox
1.573
1.876
1.873
1.999
2.291
2.367
2.801
2.951
3.284
3.798
1.703
2.951
2.329
69
53.93
Enterprise valueNT$M
350.8
332.8
353.4
342.1
328.7
289.1
293.5
315.8
272.6
262.1
462.0
(4.43%)
(3.33%)
39
0.380
LT debtNT$B
0.971
1.080
1.200
1.303
1.317
1.445
1.601
1.795
1.969
2.168
0.683
10.47%
10.09%
71
Cost of revenue
5.14%
1.01×
Operating expenses
4.61%
0.96×
Property and equipment
15.38%
Spread over hurdle
13.27%