0.754
RevenueNT$B
0.843
0.888
0.950
1.033
1.100
1.204
1.313
1.404
1.472
1.597
0.802
7.73%
7.15%
34
29.87
Revenue growth%
0.40
1.65
0.71
0.40
2.49
1.72
0.40
0.40
0.40
0.40
2.11
0.40
0.40
5
14.89
Gross margin%
6.29
6.83
6.97
9.77
12.21
13.15
11.87
9.77
11.99
9.57
16.89
11.87
9.77
16
19.60
Operating margin%
16.81
17.40
16.47
14.96
13.84
13.55
12.97
10.76
13.07
12.81
19.90
12.97
13.69
57
24.61
Net margin%
4.38
3.70
1.05
0.40
0.57
0.40
2.83
4.67
6.40
6.07
2.13
4.67
3.26
23
16.55
P/E ratio (avg)x
7.992
7.901
7.861
8.005
7.344
7.782
7.678
6.855
6.133
5.513
27.46
6.855
7.730
20
32.21
EV/EBITx
25.39
28.23
32.05
35.65
35.13
36.38
37.33
42.00
41.38
41.26
14.22
41.26
36.01
18
28.42
FCF yield (avg)%
22.92
21.01
20.91
18.08
19.71
18.05
15.14
13.00
14.63
16.58
5.48
15.14
18.06
85
7.39
FCF margin%
14.65
16.73
17.52
15.14
13.98
15.08
13.42
12.09
13.11
14.23
17.78
13.42
14.44
12
0.905
FCF / Net incomex
1.319
1.230
1.348
1.211
1.141
1.038
0.961
0.921
0.940
0.998
1.365
0.961
1.090
50
12.19
ROIC%
2.18
3.48
2.69
3.88
5.48
8.23
7.26
9.21
11.16
9.88
6.55
9.21
6.37
19
24.25
Return on equity%
20.37
20.23
18.93
18.59
16.40
16.07
14.81
16.91
17.37
16.41
4.36
16.41
17.14
41
23.86
Return on assets%
22.09
23.11
24.60
22.99
20.90
19.64
20.22
21.98
21.85
21.32
4.28
21.32
21.91
12
0.97
EPSNT$
1.68
1.92
1.90
2.19
2.05
2.11
2.13
2.20
2.09
1.97
1.05
(0.83%)
2.53%
—
16.57
EPS growth%
8.74
7.56
7.20
4.53
2.65
1.69
0.40
0.40
0.46
0.40
29.41
0.40
2.17
7
1.08
Bookvalue per shNT$
3.90
4.51
4.55
5.38
5.66
6.46
7.04
8.45
8.53
9.34
1.83
10.55%
10.14%
—
0.52
FCF per shareNT$
1.25
1.27
1.23
1.31
1.25
1.16
1.21
1.13
1.11
1.14
1.22
(1.85%)
(1.86%)
—
0.87
Dividend per shNT$
1.65
1.74
1.99
1.85
2.02
2.13
2.34
2.48
2.69
2.81
0.47
6.86%
5.70%
—
15.94
Div yield (avg)%
24.02
25.62
26.98
25.50
27.35
29.17
30.60
28.08
29.12
28.53
14.92
29.12
27.72
63
28.44
Payout ratio%
3.76
5.68
7.14
9.10
10.46
7.48
10.15
10.08
7.70
6.83
11.27
7.70
7.59
56
0.480
Shares (diluted)B
0.841
0.952
0.973
0.994
1.056
1.150
1.289
1.432
1.450
1.559
0.476
8.09%
7.31%
77
22.87
Buyback yield%
0.40
1.25
2.91
1.57
0.40
0.40
1.00
2.61
1.20
0.40
3.16
1.00
1.10
65
0.277
D/E ratiox
0.277
0.273
0.256
0.265
0.273
0.310
0.287
0.331
0.366
0.355
0.140
0.331
0.282
71
1.173
Enterprise valueNT$B
1.635
1.879
1.728
1.690
1.559
1.784
2.029
2.171
1.981
2.246
1.471
7.57%
3.42%
16
0.791
LT debtNT$B
1.622
1.642
1.791
1.822
1.936
2.087
2.221
2.534
2.832
2.807
0.767
7.71%
5.44%
62
Cost of revenue
6.92%
0.98×
Operating expenses
7.35%
1.02×
Property and equipment
23.00%
Goodwill & intangibles
19.16%
Spread over hurdle
47.75%