1.118
RevenueNT$B
0.556
0.616
0.681
0.742
0.794
0.879
0.975
1.071
1.145
1.241
1.198
9.33%
9.53%
27
4.46
Revenue growth%
30.44
28.07
25.43
25.24
22.60
19.88
19.83
19.55
18.58
18.36
16.57
19.55
21.24
62
27.38
Gross margin%
16.20
15.41
12.56
14.22
14.98
16.45
16.42
17.77
19.71
18.24
26.05
17.77
16.31
58
8.25
Operating margin%
29.73
27.89
29.15
29.41
31.30
33.72
35.05
32.10
31.27
31.50
5.32
32.10
31.28
89
2.87
Net margin%
23.83
21.92
24.24
24.16
21.32
18.33
17.06
17.76
17.27
16.52
9.99
17.27
19.83
31
13.08
P/E ratio (avg)x
4.958
4.730
5.163
4.746
4.745
5.034
4.402
4.511
3.946
4.308
28.40
4.402
4.738
59
30.42
EV/EBITx
18.07
19.56
19.20
17.26
14.97
14.34
15.30
13.81
14.39
14.06
30.37
14.34
15.13
24
28.13
FCF yield (avg)%
21.17
21.36
23.98
23.34
23.22
20.23
18.60
21.53
18.75
17.29
21.75
18.75
21.27
52
15.04
FCF margin%
11.40
11.08
11.89
12.23
13.53
16.01
17.49
15.40
14.99
14.77
10.19
15.40
14.15
27
1.214
FCF / Net incomex
0.703
0.680
0.675
0.588
0.548
0.575
0.534
0.500
0.458
0.399
0.614
0.500
0.561
9
5.92
ROIC%
0.46
3.21
4.21
6.33
8.72
10.61
13.46
10.53
10.29
9.78
28.05
10.53
9.25
11
22.13
Return on equity%
16.39
13.78
12.75
11.97
10.17
8.98
9.17
8.62
7.05
7.38
26.85
8.62
9.67
91
12.70
Return on assets%
7.25
10.20
8.12
7.64
8.09
7.29
8.11
8.58
10.22
8.15
22.83
8.15
8.12
81
5.92
EPSNT$
7.20
6.32
6.02
5.51
4.97
4.38
4.29
3.84
4.01
4.15
6.35
(3.55%)
(5.11%)
—
25.75
EPS growth%
11.39
8.93
9.27
12.27
12.79
15.74
18.37
18.05
19.67
21.78
19.40
18.37
14.27
23
1.80
Bookvalue per shNT$
2.31
2.36
2.42
2.60
2.50
2.26
1.90
1.97
1.86
1.97
2.98
(4.66%)
(2.63%)
—
8.36
FCF per shareNT$
1.48
1.46
1.35
1.38
1.30
1.22
1.21
1.33
1.20
1.15
4.12
(2.43%)
(1.79%)
—
5.70
Dividend per shNT$
3.65
3.73
3.73
3.75
3.24
3.42
2.89
2.51
2.20
2.06
8.23
(8.68%)
(6.75%)
—
2.18
Div yield (avg)%
4.70
3.92
1.94
2.11
1.16
0.40
2.75
4.39
3.14
2.84
3.90
2.84
2.80
40
17.68
Payout ratio%
10.02
11.76
12.52
11.15
10.49
13.16
12.46
10.24
11.31
11.02
17.15
11.31
11.23
95
80.03
Shares (diluted)M
96.15
89.96
94.68
101.9
113.1
109.2
99.05
96.57
86.78
84.24
80.65
(5.72%)
(0.63%)
10
9.99
Buyback yield%
28.53
27.40
24.87
27.01
24.83
25.99
26.78
25.89
27.72
29.68
2.79
26.78
26.89
74
1.536
D/E ratiox
0.366
0.409
0.422
0.428
0.441
0.493
0.525
0.553
0.518
0.550
1.444
0.525
0.467
90
0.279
Enterprise valueNT$B
0.579
0.626
0.718
0.738
0.730
0.803
0.779
0.852
0.813
0.883
1.165
3.89%
4.50%
29
391.5
LT debtNT$M
714.4
675.3
629.1
636.8
643.3
687.2
637.7
672.6
680.4
721.1
603.4
2.31%
(0.90%)
42
Cost of revenue
9.53%
1.00×
Operating expenses
9.75%
1.02×
Property and equipment
15.56%
Spread over hurdle
(3.10%)