0.260
RevenueNT$B
1.264
1.289
1.330
1.363
1.384
1.432
1.487
1.510
1.512
1.534
0.277
2.07%
2.22%
7
7.11
Revenue growth%
18.82
18.72
19.20
17.88
19.33
19.95
21.26
18.80
18.64
17.69
29.90
18.80
18.81
29
28.36
Gross margin%
9.35
6.43
8.84
7.85
8.62
7.54
8.16
5.47
6.81
9.64
28.73
7.54
8.00
63
20.66
Operating margin%
15.16
14.09
14.33
12.25
13.58
11.21
11.38
12.07
12.46
11.16
23.55
11.38
12.36
46
13.00
Net margin%
3.39
5.05
2.96
3.22
0.85
0.40
1.41
0.40
0.40
0.40
19.57
0.40
1.13
17
37.38
P/E ratio (avg)x
20.30
22.64
23.50
28.15
34.07
36.66
39.38
44.57
49.37
51.51
14.79
44.57
35.36
61
18.66
EV/EBITx
29.09
32.75
31.21
32.65
31.71
33.52
34.14
36.49
38.60
38.00
25.66
36.49
33.13
95
8.75
FCF yield (avg)%
17.53
14.88
14.96
16.23
13.38
15.85
13.26
14.23
11.59
11.20
17.33
13.26
14.56
51
18.98
FCF margin%
6.47
7.70
8.94
9.72
7.52
4.64
4.94
4.65
3.16
2.96
11.94
4.64
5.71
46
1.175
FCF / Net incomex
2.452
2.331
2.633
2.487
2.474
2.455
2.680
2.654
2.776
3.030
0.182
2.680
2.560
34
28.56
ROIC%
0.40
0.40
0.40
0.40
0.57
1.84
0.78
0.40
0.40
3.07
15.33
0.78
0.40
93
28.42
Return on equity%
4.83
2.00
3.37
3.60
0.74
3.14
0.46
3.16
5.42
5.95
12.07
3.16
3.27
84
2.13
Return on assets%
28.08
28.15
30.54
27.55
24.92
22.14
23.45
21.18
22.48
21.54
7.96
22.14
24.19
15
5.38
EPSNT$
5.70
5.15
5.15
5.37
5.26
4.99
5.41
5.87
6.51
5.91
5.90
2.37%
1.03%
—
2.64
EPS growth%
17.99
16.25
17.55
19.66
21.52
23.14
21.26
24.25
24.67
22.30
28.86
23.14
21.39
86
2.33
Bookvalue per shNT$
2.67
2.34
2.05
1.98
1.95
1.75
1.57
1.69
1.76
1.55
2.98
(4.43%)
(5.86%)
—
2.74
FCF per shareNT$
2.09
1.87
1.70
1.49
1.45
1.58
1.47
1.57
1.44
1.44
5.01
(0.09%)
(5.14%)
—
3.09
Dividend per shNT$
3.03
3.13
3.64
3.80
3.77
3.80
4.01
4.28
5.14
6.13
5.27
10.19%
8.55%
—
16.40
Div yield (avg)%
0.99
2.03
2.27
3.86
4.88
4.54
4.85
4.17
7.13
6.25
14.64
4.85
4.35
29
10.04
Payout ratio%
10.72
11.25
12.52
12.70
14.67
12.47
14.54
14.07
14.31
14.97
10.42
14.31
13.38
64
89.35
Shares (diluted)M
162.5
171.6
174.1
171.8
164.5
193.7
196.5
202.8
233.7
255.5
89.87
9.20%
6.36%
49
18.83
Buyback yield%
14.02
12.64
10.58
8.24
10.95
9.60
11.33
10.21
11.45
14.16
24.51
11.33
11.14
50
0.673
D/E ratiox
0.258
0.251
0.240
0.215
0.219
0.221
0.217
0.225
0.246
0.226
1.478
0.225
0.225
16
0.449
Enterprise valueNT$B
0.595
0.667
0.650
0.738
0.764
0.888
0.927
1.083
1.025
1.126
1.028
8.07%
8.10%
62
0.782
LT debtNT$B
1.697
1.975
2.096
2.479
2.814
3.129
3.355
3.621
4.288
4.325
1.151
8.98%
11.37%
22
Cost of revenue
2.37%
1.02×
Operating expenses
1.90%
0.97×
Spread over hurdle
17.55%