1.004
RevenueNT$B
1.076
1.075
1.106
1.132
1.159
1.172
1.166
1.181
1.220
1.226
1.093
1.12%
1.66%
65
20.81
Revenue growth%
22.54
20.76
19.06
19.26
22.17
24.12
26.69
28.13
30.77
29.23
21.31
28.13
23.33
70
29.52
Gross margin%
9.11
11.29
10.05
7.12
4.91
7.72
6.32
5.67
7.11
6.75
29.08
6.75
7.11
56
14.15
Operating margin%
11.33
13.44
15.96
17.75
17.29
16.64
17.14
19.60
16.68
18.54
21.50
17.14
16.91
23
25.61
Net margin%
15.53
16.07
14.27
13.12
11.88
13.21
11.88
11.99
14.37
14.74
17.91
13.21
13.74
74
30.75
P/E ratio (avg)x
14.62
16.13
14.85
13.27
13.30
11.71
10.20
9.390
9.762
9.815
32.80
9.815
12.49
11
10.29
EV/EBITx
32.25
30.57
28.57
26.76
24.52
25.51
24.79
24.56
26.67
26.49
30.41
25.51
26.58
40
27.96
FCF yield (avg)%
10.62
9.85
11.43
14.26
13.34
13.22
11.75
9.30
8.43
7.59
18.57
9.30
11.03
67
6.98
FCF margin%
34.67
32.57
35.52
33.22
30.75
28.63
28.63
30.46
30.15
31.45
2.23
30.15
31.10
58
0.647
FCF / Net incomex
0.438
0.443
0.442
0.433
0.431
0.443
0.454
0.507
0.515
0.515
0.203
0.507
0.443
43
8.34
ROIC%
11.61
10.32
12.33
10.05
10.40
11.24
9.05
10.23
7.63
5.06
3.71
9.05
10.27
19
17.64
Return on equity%
24.04
25.11
23.39
23.87
22.79
20.51
21.42
21.15
21.09
23.29
14.12
21.15
23.04
43
8.71
Return on assets%
13.65
15.25
16.09
16.38
14.28
14.59
12.38
10.48
12.08
14.73
20.62
12.38
14.43
39
0.77
EPSNT$
3.82
4.14
4.28
3.73
3.32
3.54
3.24
3.25
3.32
3.39
0.86
0.39%
(0.38%)
—
16.98
EPS growth%
30.11
28.78
29.31
28.34
27.88
25.09
22.35
23.47
23.47
23.55
10.44
23.47
26.49
91
3.85
Bookvalue per shNT$
3.02
3.01
3.13
3.44
3.32
3.32
3.77
3.62
3.41
3.18
0.55
(0.85%)
1.17%
—
2.31
FCF per shareNT$
1.01
0.96
0.86
0.89
0.89
0.81
0.87
0.78
0.74
0.72
2.44
(3.96%)
(3.12%)
—
2.07
Dividend per shNT$
3.12
3.38
2.94
2.97
2.73
2.38
2.45
2.13
2.09
2.10
2.89
(5.09%)
(3.80%)
—
17.02
Div yield (avg)%
18.96
21.26
19.30
19.91
18.01
16.40
19.16
20.48
23.41
25.91
11.66
20.48
19.60
53
15.48
Payout ratio%
10.92
13.83
13.16
14.91
17.44
14.70
16.30
15.20
17.02
19.96
23.79
16.30
15.05
14
167.8
Shares (diluted)M
197.8
207.5
235.0
267.0
311.7
326.4
331.3
365.3
366.4
424.8
169.3
6.38%
8.51%
84
17.79
Buyback yield%
12.95
12.70
12.10
10.73
10.48
12.81
13.92
16.63
18.40
18.52
5.96
16.63
12.88
60
1.358
D/E ratiox
0.821
0.805
0.818
0.742
0.644
0.664
0.666
0.693
0.674
0.711
1.403
0.674
0.702
34
0.477
Enterprise valueNT$B
1.032
1.028
0.975
0.935
0.990
1.089
1.261
1.204
1.148
1.165
0.464
3.32%
2.25%
94
0.188
LT debtNT$B
0.901
0.998
1.117
1.052
0.967
1.072
1.055
1.077
1.191
1.164
0.433
3.76%
3.12%
62
Cost of revenue
1.45%
0.98×
Operating expenses
1.70%
1.00×
Spread over hurdle
26.33%