0.475
RevenueNT$B
0.733
0.784
0.847
0.910
0.993
1.041
1.101
1.159
1.225
1.306
0.516
5.63%
6.77%
89
18.04
Revenue growth%
18.52
17.02
15.72
13.58
14.19
11.91
11.26
12.13
13.76
16.40
2.02
12.13
13.97
40
26.96
Gross margin%
2.02
2.96
0.40
2.83
0.40
0.40
0.40
0.40
1.85
3.60
27.92
0.40
1.12
48
19.91
Operating margin%
11.09
8.34
9.61
9.60
10.15
10.48
8.67
9.85
11.71
14.12
11.66
10.48
10.00
40
4.58
Net margin%
35.33
36.64
33.94
32.98
31.37
31.91
31.17
30.50
31.30
29.07
28.61
31.17
31.64
50
24.60
P/E ratio (avg)x
17.44
15.54
16.97
15.09
13.53
14.22
12.95
11.34
11.90
11.91
33.50
11.91
13.87
37
22.18
EV/EBITx
6.192
5.858
5.724
5.686
6.407
6.913
7.450
8.231
8.829
9.633
14.28
8.231
6.660
45
29.18
FCF yield (avg)%
0.89
0.40
1.91
2.60
3.57
3.08
2.58
4.57
4.23
5.99
9.62
4.23
2.84
73
17.37
FCF margin%
2.78
4.00
1.06
0.40
0.40
0.40
1.35
3.12
2.99
4.58
4.53
2.99
2.07
26
1.690
FCF / Net incomex
2.478
2.587
2.811
3.158
3.180
3.676
3.680
4.010
4.421
4.188
0.605
4.010
3.428
55
2.63
ROIC%
24.07
24.37
23.37
21.38
19.46
20.35
17.86
17.66
18.02
18.77
8.17
18.02
19.90
39
4.42
Return on equity%
16.32
16.50
17.08
18.02
16.00
13.11
15.54
15.89
16.23
17.39
26.40
15.89
16.28
43
5.26
Return on assets%
9.21
11.28
8.75
10.98
10.41
12.23
13.85
10.95
9.90
8.72
9.97
10.95
10.68
60
0.95
EPSNT$
0.59
0.62
0.67
0.63
0.74
0.88
0.86
0.83
0.91
0.95
1.00
5.09%
5.61%
—
17.01
EPS growth%
20.58
21.14
18.42
19.33
22.31
19.54
16.70
13.82
15.37
13.68
27.36
15.37
18.88
93
1.45
Bookvalue per shNT$
2.66
2.85
3.32
3.78
3.93
4.21
4.31
4.97
5.37
5.94
1.76
8.64%
9.34%
—
0.47
FCF per shareNT$
0.60
0.56
0.52
0.57
0.54
0.48
0.44
0.45
0.47
0.46
0.98
(2.85%)
(2.31%)
—
0.81
Dividend per shNT$
0.76
0.79
0.86
0.96
0.98
1.11
1.18
1.27
1.30
1.25
1.05
4.97%
4.99%
—
10.05
Div yield (avg)%
27.62
29.72
30.80
30.44
32.75
31.64
33.60
33.57
33.55
35.12
26.20
33.57
32.19
88
6.52
Payout ratio%
33.63
36.14
38.90
37.07
37.28
39.80
40.27
38.70
40.39
40.62
12.85
40.27
38.80
7
433.2
Shares (diluted)M
228.4
247.4
227.2
229.4
241.1
220.8
207.0
180.3
169.5
158.8
417.7
(8.01%)
(5.01%)
6
4.57
Buyback yield%
13.74
11.56
12.51
10.90
10.55
8.37
9.82
8.84
7.43
8.38
20.80
8.38
10.18
18
0.206
D/E ratiox
1.140
1.237
1.336
1.560
1.500
1.704
1.631
1.621
1.531
1.611
1.427
1.621
1.545
88
1,220
Enterprise valueNT$M
189.7
196.1
194.1
179.9
193.8
184.5
163.0
161.2
174.0
188.6
398.2
(0.55%)
(0.17%)
86
1.111
LT debtNT$B
0.842
0.872
0.963
1.085
1.102
1.272
1.518
1.482
1.711
1.720
0.862
9.31%
8.26%
9
Cost of revenue
6.89%
1.01×
Operating expenses
6.27%
0.95×
Property and equipment
15.86%
Goodwill & intangibles
15.49%
Spread over hurdle
18.21%