0.783
RevenueNT$B
1.349
1.357
1.377
1.385
1.413
1.412
1.426
1.429
1.478
1.495
0.847
1.13%
1.37%
63
23.84
Revenue growth%
16.81
19.61
18.04
17.47
18.94
18.76
20.00
19.34
16.58
16.57
23.70
18.76
18.40
19
27.25
Gross margin%
30.16
27.23
25.94
23.12
24.49
24.64
26.12
25.02
24.03
25.76
17.65
25.02
25.39
60
13.38
Operating margin%
7.13
8.55
11.10
10.74
12.79
12.85
10.52
10.79
9.30
9.78
11.48
10.52
10.63
62
26.75
Net margin%
26.22
24.82
25.27
24.58
22.45
22.39
25.15
27.71
27.91
29.69
24.48
27.71
25.21
25
13.93
P/E ratio (avg)x
13.53
13.21
12.93
12.38
13.34
13.89
14.09
12.38
12.62
12.53
21.45
12.62
13.07
13
31.13
EV/EBITx
38.92
34.90
33.76
30.05
28.97
29.67
27.47
29.65
27.22
27.37
29.18
27.47
29.66
50
26.49
FCF yield (avg)%
7.14
9.86
10.19
7.80
5.36
3.33
2.04
0.40
2.05
3.15
6.10
2.05
4.35
34
29.80
FCF margin%
11.00
8.05
5.83
4.85
4.57
5.35
5.61
4.24
7.06
9.70
29.25
5.61
5.72
71
1.251
FCF / Net incomex
0.316
0.340
0.375
0.400
0.415
0.381
0.422
0.373
0.364
0.347
1.132
0.373
0.374
58
9.12
ROIC%
25.35
24.96
23.07
24.27
22.29
19.68
19.84
18.97
18.46
21.29
22.82
19.68
21.79
73
28.25
Return on equity%
1.85
0.40
0.40
2.50
2.12
1.11
0.40
0.40
0.40
0.40
9.13
0.40
0.40
46
10.32
Return on assets%
1.67
0.63
0.40
2.12
0.40
0.40
1.65
0.80
0.40
3.04
13.11
0.80
0.72
86
0.47
EPSNT$
1.34
1.42
1.57
1.61
1.77
1.94
2.02
2.13
2.07
2.09
0.52
3.39%
5.52%
—
22.44
EPS growth%
17.59
17.65
14.77
15.11
15.24
13.42
11.98
9.43
9.08
9.04
22.26
9.43
14.09
28
0.79
Bookvalue per shNT$
0.34
0.35
0.34
0.35
0.35
0.37
0.41
0.42
0.39
0.42
0.73
3.89%
2.58%
—
0.98
FCF per shareNT$
0.35
0.33
0.35
0.33
0.34
0.38
0.41
0.40
0.37
0.42
0.36
4.47%
2.07%
—
0.67
Dividend per shNT$
1.24
1.35
1.44
1.54
1.47
1.60
1.64
1.83
1.87
2.09
0.89
7.30%
6.87%
—
26.98
Div yield (avg)%
15.45
17.57
17.59
18.62
20.21
20.04
18.80
19.45
20.06
22.91
17.07
20.04
19.13
17
29.89
Payout ratio%
2.26
2.25
0.48
0.76
2.66
2.91
1.91
4.00
1.31
0.40
26.35
1.91
2.08
34
1.011
Shares (diluted)B
1.499
1.379
1.566
1.465
1.463
1.356
1.349
1.461
1.515
1.625
1.013
2.12%
1.63%
79
5.77
Buyback yield%
14.73
12.41
10.68
8.80
7.70
6.28
5.32
6.04
4.63
3.34
19.70
5.32
6.99
44
1.620
D/E ratiox
1.270
1.284
1.428
1.499
1.737
1.958
2.128
2.301
2.757
2.867
0.904
2.301
1.847
78
1.476
Enterprise valueNT$B
0.125
0.126
0.137
0.139
0.145
0.166
0.190
0.181
0.180
0.171
1.310
3.29%
3.20%
63
1,046
LT debtNT$M
642.5
603.5
621.5
709.8
826.4
790.9
778.0
782.8
895.1
877.6
569.9
1.21%
4.70%
51
Cost of revenue
1.73%
1.04×
Operating expenses
0.92%
0.96×
Spread over hurdle
10.19%