0.705
RevenueNT$B
2.037
2.111
2.145
2.175
2.170
2.167
2.225
2.203
2.219
2.266
0.780
0.87%
1.31%
27
27.11
Revenue growth%
38.52
39.72
41.43
41.68
43.24
45.56
44.32
45.58
42.62
45.27
22.23
45.27
42.93
25
6.39
Gross margin%
11.84
14.10
11.42
12.66
11.99
9.12
7.60
7.44
8.80
10.95
24.99
8.80
11.19
64
28.85
Operating margin%
3.22
0.80
3.46
3.04
1.94
0.40
0.40
0.40
0.40
2.41
21.21
0.40
1.37
85
11.13
Net margin%
5.23
5.41
2.63
0.76
2.02
4.77
5.78
4.27
6.27
4.17
6.40
4.77
4.52
81
18.96
P/E ratio (avg)x
33.99
37.04
39.63
41.88
42.21
50.51
57.82
66.80
66.89
75.25
6.003
66.80
46.36
54
25.46
EV/EBITx
12.73
13.17
12.42
11.69
11.73
10.83
11.67
11.17
12.67
14.26
19.92
11.67
12.07
52
21.30
FCF yield (avg)%
13.04
11.90
12.06
11.49
9.60
9.76
8.47
9.40
7.84
5.86
19.63
8.47
9.68
24
17.60
FCF margin%
4.16
3.25
0.40
0.40
3.31
1.90
1.30
0.40
1.62
4.16
7.17
1.62
1.76
9
0.164
FCF / Net incomex
1.422
1.601
1.721
1.955
2.095
2.156
2.166
1.999
2.089
2.137
1.785
2.137
2.044
80
28.93
ROIC%
7.86
6.37
7.16
9.26
6.61
8.74
8.44
8.26
6.03
3.07
5.75
8.26
7.51
7
5.60
Return on equity%
25.16
24.76
23.81
21.03
19.39
20.15
22.87
20.74
21.36
21.96
16.72
21.36
21.66
72
10.77
Return on assets%
18.90
18.01
19.66
16.75
16.64
15.49
12.93
10.66
10.02
11.31
19.23
11.31
16.07
82
1.60
EPSNT$
3.96
4.03
3.49
3.03
2.63
2.45
2.50
2.52
2.31
2.19
1.65
(3.66%)
(7.30%)
—
28.37
EPS growth%
18.84
19.04
20.94
23.04
22.78
20.62
23.49
21.68
23.89
23.65
16.80
23.49
22.23
71
1.40
Bookvalue per shNT$
4.37
4.37
3.95
3.56
3.17
3.22
3.31
3.55
3.43
3.17
6.92
0.03%
(4.66%)
—
8.00
FCF per shareNT$
4.02
3.91
4.23
3.91
3.70
4.04
4.08
4.22
4.15
3.73
3.75
0.15%
0.23%
—
7.26
Dividend per shNT$
7.73
7.65
7.54
7.57
8.51
10.14
11.49
11.75
11.34
11.77
6.91
6.70%
5.06%
—
26.63
Div yield (avg)%
12.81
14.39
15.98
14.20
12.07
9.08
8.76
8.29
7.46
7.94
12.41
8.29
10.58
67
7.63
Payout ratio%
13.34
14.24
16.40
17.10
15.95
15.67
16.49
16.44
18.53
15.94
27.39
16.44
16.17
59
99.48
Shares (diluted)M
116.1
118.3
127.8
118.1
126.2
139.1
155.9
153.9
150.5
149.2
101.7
3.41%
2.92%
33
28.96
Buyback yield%
24.70
27.23
28.30
29.68
29.07
27.26
27.83
29.28
28.47
29.91
13.52
28.47
28.39
89
0.701
D/E ratiox
0.292
0.339
0.364
0.404
0.468
0.553
0.572
0.560
0.609
0.661
1.321
0.572
0.511
93
0.220
Enterprise valueNT$B
0.552
0.531
0.567
0.582
0.578
0.567
0.505
0.456
0.418
0.456
1.944
(4.65%)
(2.50%)
84
0.575
LT debtNT$B
1.565
1.494
1.538
1.784
1.736
1.786
2.044
2.049
2.411
2.353
1.616
6.27%
3.74%
39
Cost of revenue
1.43%
1.01×
Operating expenses
1.28%
1.00×
Cash and investments
16.52%
Spread over hurdle
10.58%