0.509
RevenueNT$B
1.080
1.145
1.190
1.260
1.321
1.388
1.431
1.498
1.537
1.608
0.536
4.02%
4.60%
33
14.11
Revenue growth%
1.30
0.40
1.74
2.60
0.40
1.09
0.40
0.50
0.40
0.40
24.22
0.40
0.45
64
6.36
Gross margin%
0.40
0.40
0.40
0.40
0.40
0.40
3.32
4.15
4.45
7.42
2.63
4.15
0.40
23
14.02
Operating margin%
17.97
18.07
17.43
15.57
17.96
18.65
19.38
18.75
17.77
20.35
23.51
18.75
18.02
43
28.72
Net margin%
1.04
0.40
1.80
3.46
1.95
2.61
0.40
0.40
1.96
0.40
9.41
0.40
1.42
77
14.95
P/E ratio (avg)x
42.51
41.73
39.63
40.50
38.30
44.20
46.46
45.79
52.72
53.88
17.15
46.46
43.35
23
23.47
EV/EBITx
13.96
14.54
15.61
17.89
17.95
18.94
21.35
23.69
28.22
29.87
34.27
23.69
18.45
13
29.96
FCF yield (avg)%
7.25
4.93
5.19
5.27
3.12
5.47
8.03
7.98
9.76
12.39
28.41
8.03
6.36
77
14.48
FCF margin%
2.52
4.41
2.97
3.74
6.42
8.41
9.32
11.68
9.78
11.91
18.29
9.78
7.42
73
1.121
FCF / Net incomex
0.959
1.012
0.945
0.878
0.987
0.915
1.012
1.132
1.285
1.370
0.687
1.132
0.999
81
18.93
ROIC%
24.15
24.19
27.10
27.47
25.54
25.93
25.17
23.95
21.79
22.55
11.04
23.95
24.68
39
29.84
Return on equity%
16.07
13.33
16.11
14.02
11.74
9.86
11.80
10.15
9.11
9.57
25.28
9.86
11.77
24
4.17
Return on assets%
5.80
7.25
9.81
10.44
9.28
10.62
12.13
12.25
11.23
11.06
24.15
11.23
10.53
39
0.72
EPSNT$
2.09
1.99
1.98
1.99
2.17
2.32
2.69
2.61
2.85
3.09
0.75
7.30%
3.60%
—
20.12
EPS growth%
4.89
7.24
5.36
6.68
9.01
11.90
9.69
8.79
6.69
8.03
5.63
8.79
7.64
54
1.14
Bookvalue per shNT$
2.40
2.64
2.58
2.68
2.60
2.31
2.44
2.18
2.11
2.02
2.89
(4.91%)
(1.94%)
—
0.83
FCF per shareNT$
3.86
3.98
4.17
4.09
3.78
3.50
3.40
3.37
3.24
3.62
2.45
(0.88%)
(0.33%)
—
1.11
Dividend per shNT$
1.28
1.28
1.44
1.38
1.26
1.31
1.42
1.47
1.63
1.68
0.84
5.87%
3.93%
—
4.55
Div yield (avg)%
0.86
1.11
1.06
0.40
2.52
3.81
6.41
8.09
6.86
4.24
19.75
6.41
3.17
36
9.97
Payout ratio%
3.53
4.76
5.04
6.09
5.36
8.01
9.88
7.16
5.34
5.85
2.28
7.16
5.60
32
264.0
Shares (diluted)M
322.1
303.3
274.2
303.2
327.9
321.1
339.4
380.8
362.9
398.6
251.8
3.98%
2.06%
84
13.15
Buyback yield%
31.19
31.96
33.64
33.45
34.66
32.40
30.44
32.11
33.04
34.23
26.04
32.40
32.72
60
0.687
D/E ratiox
1.352
1.350
1.299
1.334
1.342
1.462
1.495
1.715
1.596
1.502
0.510
1.502
1.407
7
0.370
Enterprise valueNT$B
1.154
1.196
1.275
1.362
1.504
1.551
1.745
1.935
1.892
1.848
0.908
4.20%
5.09%
58
0.138
LT debtNT$B
0.580
0.643
0.653
0.756
0.760
0.841
0.955
0.963
1.117
1.108
1.140
7.83%
6.55%
40
Cost of revenue
4.58%
1.00×
Operating expenses
5.06%
1.04×
Property and equipment
19.54%
Spread over hurdle
24.29%