0.624
RevenueNT$B
0.798
0.850
0.918
1.007
1.086
1.154
1.229
1.329
1.452
1.569
0.656
7.64%
7.72%
51
26.63
Revenue growth%
14.08
14.87
12.86
13.45
12.47
11.11
12.51
12.69
11.86
13.28
26.37
12.51
12.77
78
14.34
Gross margin%
4.86
4.28
4.47
4.45
5.02
4.67
6.32
5.32
8.18
9.21
11.89
6.32
4.94
91
15.12
Operating margin%
13.15
15.03
13.90
15.73
13.76
12.58
14.04
15.15
12.74
14.86
25.75
14.04
13.97
10
18.31
Net margin%
18.20
18.19
15.43
15.44
16.93
17.06
14.89
12.78
11.59
8.89
26.40
12.78
15.43
83
31.52
P/E ratio (avg)x
35.53
37.36
42.84
42.67
44.94
45.96
44.41
50.16
58.31
67.03
30.46
50.16
44.68
92
10.90
EV/EBITx
15.06
15.74
16.34
15.72
16.68
16.30
15.33
15.69
15.70
17.80
24.52
15.70
15.73
87
6.67
FCF yield (avg)%
16.95
17.71
19.52
19.04
19.72
18.77
16.04
16.36
13.91
16.17
26.89
16.17
17.33
88
14.33
FCF margin%
11.71
14.71
12.31
10.65
8.03
8.49
8.45
6.69
9.06
10.69
18.80
8.49
9.85
54
0.383
FCF / Net incomex
1.726
1.858
1.573
1.646
1.694
1.670
1.454
1.278
1.109
0.935
0.236
1.278
1.610
44
7.40
ROIC%
0.40
0.56
2.59
4.03
6.05
6.50
8.50
9.50
8.96
8.83
11.14
8.83
6.27
53
6.94
Return on equity%
8.27
6.60
4.90
5.48
3.03
2.43
3.29
5.35
6.93
7.92
3.79
5.35
5.41
58
19.74
Return on assets%
3.75
3.11
1.81
3.22
4.98
5.03
4.78
6.01
6.51
9.51
11.93
6.01
4.88
44
1.63
EPSNT$
2.33
2.30
2.59
2.42
2.66
3.03
3.03
2.83
2.96
3.17
1.71
3.53%
2.39%
—
12.56
EPS growth%
0.91
0.40
0.40
2.80
2.93
5.91
4.16
1.87
2.66
4.65
23.35
4.16
2.73
78
1.86
Bookvalue per shNT$
4.34
4.84
5.38
5.47
6.62
7.14
8.57
8.41
8.96
10.52
2.34
9.71%
10.88%
—
1.67
FCF per shareNT$
1.45
1.57
1.53
1.47
1.62
1.66
1.59
1.40
1.23
1.22
1.12
(5.49%)
(1.18%)
—
0.73
Dividend per shNT$
1.25
1.36
1.51
1.64
1.85
1.82
2.02
2.08
1.94
1.85
0.61
(0.10%)
4.82%
—
11.97
Div yield (avg)%
21.62
22.61
23.77
24.29
24.26
26.59
24.38
22.06
22.24
22.54
10.41
22.54
23.19
87
10.55
Payout ratio%
11.99
9.35
7.87
6.15
6.28
7.37
8.34
10.83
11.47
12.74
5.02
10.83
8.84
66
239.1
Shares (diluted)M
187.3
170.4
144.9
154.8
141.9
143.7
126.0
113.1
96.95
93.48
246.8
(8.01%)
(6.91%)
14
14.15
Buyback yield%
9.45
12.06
13.07
13.42
10.47
11.46
9.07
6.85
9.49
11.98
16.80
9.49
10.96
86
1.462
D/E ratiox
1.680
1.826
1.785
1.857
2.081
2.065
2.135
2.255
2.579
2.730
1.233
2.255
2.073
17
1.277
Enterprise valueNT$B
1.142
1.303
1.278
1.408
1.400
1.362
1.389
1.520
1.579
1.733
0.615
4.35%
4.92%
14
1,299
LT debtNT$M
608.1
657.9
657.1
615.1
558.6
581.8
554.8
554.9
534.4
534.7
104.1
(0.87%)
(1.70%)
66
Cost of revenue
7.87%
1.01×
Operating expenses
7.16%
0.95×
Property and equipment
15.85%
Spread over hurdle
19.15%