1.029
RevenueNT$B
0.844
0.889
0.907
0.952
0.987
1.034
1.066
1.134
1.182
1.250
1.123
4.83%
4.69%
41
28.59
Revenue growth%
16.97
15.86
12.99
12.08
10.90
12.59
10.79
13.62
16.36
17.68
27.69
13.62
13.31
23
13.47
Gross margin%
30.47
31.67
33.96
33.43
36.25
36.96
37.03
35.61
36.65
36.31
4.84
36.65
35.93
75
13.47
Operating margin%
22.83
20.66
22.77
25.43
23.18
24.09
22.93
24.61
21.64
19.04
3.61
22.93
22.88
93
16.40
Net margin%
13.27
12.92
10.03
9.06
6.83
6.82
8.35
9.66
9.00
10.99
24.91
9.00
9.36
75
34.51
P/E ratio (avg)x
50.62
49.13
47.68
50.32
52.16
59.17
59.23
60.91
72.00
77.06
24.89
60.91
55.66
24
27.33
EV/EBITx
39.32
42.09
37.62
36.38
32.26
32.14
32.75
28.55
26.31
25.18
13.19
28.55
32.51
48
16.41
FCF yield (avg)%
2.45
0.43
0.40
1.00
0.97
0.40
0.40
0.40
1.01
1.75
22.91
0.40
0.70
80
23.65
FCF margin%
14.94
14.84
14.94
14.75
14.52
13.07
11.23
9.05
10.39
8.73
14.78
10.39
13.79
8
1.414
FCF / Net incomex
0.935
0.854
0.830
0.820
0.730
0.785
0.725
0.656
0.702
0.737
0.378
0.725
0.761
8
23.41
ROIC%
1.41
1.59
3.65
2.67
2.76
0.99
0.40
0.40
1.27
0.40
17.19
0.40
1.34
74
6.90
Return on equity%
0.40
1.69
3.18
0.40
3.28
4.23
4.77
1.92
0.82
3.72
24.58
3.72
2.55
16
21.72
Return on assets%
9.49
10.82
8.71
9.95
11.35
14.09
11.42
10.84
12.75
10.10
10.03
11.42
10.83
41
9.29
EPSNT$
6.75
6.13
6.11
6.56
6.13
5.65
5.89
6.19
6.65
7.12
9.66
3.03%
(0.54%)
—
10.18
EPS growth%
29.55
30.01
27.07
28.30
30.81
28.14
28.75
29.44
27.70
30.16
14.89
28.75
29.09
39
7.30
Bookvalue per shNT$
6.86
6.27
5.96
6.28
7.04
7.64
6.86
6.68
7.38
7.30
4.30
0.74%
0.85%
—
9.91
FCF per shareNT$
2.07
2.12
2.37
2.67
2.81
2.95
3.34
3.26
3.33
3.02
1.81
1.47%
4.42%
—
7.30
Dividend per shNT$
3.72
3.52
3.51
3.46
3.77
3.57
3.68
3.56
3.81
3.90
6.28
0.66%
0.89%
—
5.66
Div yield (avg)%
21.88
19.84
22.40
23.69
24.46
21.75
22.13
22.87
20.85
22.00
13.29
22.00
22.07
79
22.65
Payout ratio%
22.08
24.91
26.07
28.28
26.02
24.05
22.92
20.77
22.70
19.97
5.71
22.70
23.48
6
111.6
Shares (diluted)M
72.32
64.58
58.87
57.27
56.23
49.18
43.57
42.80
37.14
38.24
112.0
(7.42%)
(6.88%)
22
21.78
Buyback yield%
13.18
10.74
11.44
14.19
12.87
14.26
12.18
13.51
13.43
13.70
15.99
13.51
13.30
8
0.610
D/E ratiox
0.982
1.049
1.046
0.983
1.116
1.181
1.131
1.227
1.190
1.261
1.281
1.190
1.124
61
0.869
Enterprise valueNT$B
1.173
1.288
1.532
1.581
1.829
2.031
1.988
2.179
2.544
2.771
0.535
8.67%
8.69%
75
329.3
LT debtNT$M
424.1
411.3
411.3
421.6
467.8
422.7
428.2
455.7
396.7
439.2
277.4
(1.25%)
(0.54%)
48
Cost of revenue
4.72%
1.00×
Operating expenses
4.81%
1.01×
Property and equipment
13.96%
Spread over hurdle
27.68%