0.113
RevenueNT$B
0.955
0.981
1.014
1.038
1.086
1.109
1.174
1.196
1.223
1.261
0.122
3.02%
3.34%
27
16.00
Revenue growth%
17.94
15.38
16.54
15.84
17.03
16.00
16.33
15.04
15.30
15.38
20.70
15.38
15.92
24
19.90
Gross margin%
14.13
15.97
18.46
19.52
17.31
16.51
18.55
18.07
17.18
17.41
16.96
17.41
17.36
73
5.98
Operating margin%
4.92
7.72
9.13
11.91
10.65
8.42
7.29
4.89
7.24
6.47
3.71
7.24
7.51
21
13.50
Net margin%
16.48
15.02
16.04
14.48
15.57
13.43
12.17
11.32
9.63
12.16
10.62
12.16
13.95
94
32.88
P/E ratio (avg)x
33.38
36.21
42.30
46.92
47.18
48.54
54.25
58.16
61.48
72.41
18.39
58.16
47.86
78
6.661
EV/EBITx
33.71
32.61
34.27
30.93
27.79
28.64
28.92
26.05
28.66
30.70
9.663
28.66
29.81
57
15.72
FCF yield (avg)%
22.65
21.22
22.19
24.30
27.13
27.62
27.60
29.82
32.73
32.25
17.41
29.82
27.36
52
23.86
FCF margin%
21.18
20.69
18.94
20.73
21.25
20.26
19.27
17.52
20.19
19.76
5.95
19.76
20.23
35
0.648
FCF / Net incomex
0.952
0.924
0.814
0.893
0.801
0.734
0.682
0.630
0.552
0.568
1.368
0.630
0.768
35
14.76
ROIC%
19.64
18.04
16.68
18.72
19.51
16.84
18.72
18.65
18.17
18.29
25.75
18.29
18.47
20
27.46
Return on equity%
12.43
15.03
15.22
12.40
11.81
13.40
11.66
11.17
13.21
13.65
7.61
13.21
12.82
81
24.80
Return on assets%
4.07
4.69
3.96
3.16
1.98
1.21
3.31
0.70
2.69
4.30
25.14
2.69
3.23
82
4.05
EPSNT$
5.83
6.06
5.42
5.73
5.03
4.87
4.40
4.41
4.74
4.61
4.14
(1.74%)
(3.62%)
—
8.30
EPS growth%
6.27
6.84
8.62
7.68
5.91
4.33
6.97
9.80
10.93
13.65
29.02
9.80
7.32
9
7.47
Bookvalue per shNT$
9.19
9.72
10.36
11.82
13.69
12.82
12.31
12.90
14.42
14.00
1.95
0.45%
5.01%
—
1.69
FCF per shareNT$
2.27
2.26
2.46
2.14
1.98
1.97
1.81
1.79
1.74
1.78
4.33
(2.09%)
(3.30%)
—
1.64
Dividend per shNT$
1.76
1.70
1.46
1.56
1.41
1.26
1.13
1.05
1.11
0.96
7.34
(7.52%)
(5.48%)
—
9.46
Div yield (avg)%
14.16
15.20
14.00
12.59
10.53
12.41
11.68
10.21
8.06
7.15
3.54
10.21
12.05
84
11.63
Payout ratio%
11.29
13.03
12.14
14.58
12.59
12.40
14.96
16.75
15.33
16.18
3.47
15.33
13.81
24
113.7
Shares (diluted)M
141.3
149.1
162.9
160.0
165.3
188.1
217.4
218.4
203.5
227.9
115.1
6.63%
5.57%
94
25.55
Buyback yield%
5.03
2.58
0.40
2.41
0.43
3.26
3.83
0.98
0.40
0.40
19.60
0.98
1.70
83
0.244
D/E ratiox
0.913
0.961
1.029
1.166
1.243
1.297
1.448
1.386
1.303
1.353
1.091
1.353
1.270
55
0.729
Enterprise valueNT$B
0.833
0.963
0.923
0.936
0.885
0.903
1.036
1.167
1.200
1.390
0.780
9.44%
4.82%
90
0.874
LT debtNT$B
0.652
0.704
0.773
0.774
0.838
0.852
0.950
0.886
0.894
1.005
0.965
3.69%
5.50%
95
Cost of revenue
3.41%
1.01×
Operating expenses
2.69%
0.94×
Property and equipment
19.69%
Cash and investments
17.41%
Spread over hurdle
35.54%