0.049
RevenueNT$B
1.112
1.114
1.120
1.110
1.116
1.118
1.146
1.152
1.171
1.168
0.051
0.92%
0.65%
34
4.50
Revenue growth%
20.16
20.87
22.41
25.26
26.45
27.31
27.86
27.27
30.08
29.26
4.36
27.86
26.86
78
22.00
Gross margin%
10.70
8.61
7.86
8.76
10.05
11.56
10.59
12.31
13.64
12.00
22.60
12.00
10.64
40
21.32
Operating margin%
2.57
3.42
1.47
4.17
2.44
3.74
1.87
0.63
0.40
1.29
18.04
1.29
2.16
73
16.58
Net margin%
14.53
12.67
14.46
12.26
9.43
7.85
6.27
4.08
4.14
4.27
4.01
4.27
8.64
39
8.749
P/E ratio (avg)x
44.81
50.38
57.08
60.29
56.46
55.41
58.86
54.59
52.97
50.46
19.71
54.59
55.00
19
23.29
EV/EBITx
55.85
58.01
68.15
81.44
86.72
84.83
87.28
99.87
106.4
107.3
15.80
99.87
85.77
20
28.30
FCF yield (avg)%
2.02
2.44
4.71
2.23
3.27
5.11
4.82
2.02
0.40
2.68
10.96
2.68
2.56
37
21.26
FCF margin%
2.99
1.32
0.40
0.40
0.40
0.40
1.29
0.88
2.36
3.74
7.74
1.29
1.08
56
1.471
FCF / Net incomex
2.013
2.360
2.794
2.834
3.301
3.298
3.660
3.540
3.785
3.764
1.439
3.660
3.300
63
20.21
ROIC%
27.57
26.91
27.55
29.26
29.31
31.45
33.00
34.56
36.97
37.86
24.64
34.56
30.38
31
12.20
Return on equity%
14.42
14.71
12.39
14.89
16.06
18.66
21.57
19.13
17.44
16.36
23.22
18.66
16.21
41
11.71
Return on assets%
21.52
22.82
20.11
19.41
18.39
16.01
17.95
20.76
22.99
25.37
5.94
20.76
20.44
18
2.89
EPSNT$
3.75
3.84
4.11
3.52
3.57
3.09
3.32
3.05
3.26
3.29
3.17
(1.64%)
(0.50%)
—
7.51
EPS growth%
29.92
31.51
29.98
29.09
26.75
25.14
22.69
20.41
17.51
17.54
23.36
20.41
25.95
10
0.74
Bookvalue per shNT$
1.45
1.52
1.50
1.75
2.01
2.01
2.26
2.34
2.60
2.62
2.54
5.37%
7.57%
—
4.46
FCF per shareNT$
3.51
3.21
2.82
2.54
2.78
2.85
2.67
2.86
2.58
2.85
1.69
0.51%
(1.45%)
—
0.90
Dividend per shNT$
1.97
2.33
2.54
3.05
3.43
3.66
3.58
4.19
4.81
5.01
0.73
7.88%
10.35%
—
14.00
Div yield (avg)%
1.47
2.74
2.84
5.07
3.22
3.22
2.65
3.02
3.38
4.53
24.40
3.22
3.12
72
7.20
Payout ratio%
5.61
6.13
6.38
5.85
4.89
6.84
9.11
11.48
8.96
6.37
19.24
8.96
6.38
19
105.8
Shares (diluted)M
183.8
188.5
186.8
180.7
215.5
227.3
256.5
257.6
305.3
325.2
102.9
8.58%
7.27%
75
22.25
Buyback yield%
18.35
17.68
15.18
17.01
19.81
20.09
19.25
18.64
20.78
22.05
12.49
20.09
18.95
22
1.106
D/E ratiox
1.408
1.636
1.823
2.085
2.038
2.188
2.296
2.338
2.417
2.488
1.345
2.338
2.136
94
0.435
Enterprise valueNT$B
1.128
1.222
1.139
1.184
1.236
1.249
1.452
1.619
1.878
1.775
0.748
7.51%
4.61%
66
67.10
LT debtNT$M
472.0
469.9
441.6
479.2
436.5
436.7
448.5
426.3
455.4
451.7
387.2
0.69%
(0.91%)
34
Cost of revenue
0.51%
0.99×
Operating expenses
1.03%
1.04×
Spread over hurdle
25.87%