2.499
RevenueNT$B
2.175
2.202
2.193
2.151
2.169
2.195
2.243
2.219
2.196
2.172
2.553
0.03%
(0.20%)
91
19.07
Revenue growth%
27.07
27.30
29.71
29.72
32.16
33.24
34.80
32.53
33.85
33.48
11.81
33.48
32.35
85
29.70
Gross margin%
12.84
11.77
9.04
6.16
9.06
6.79
4.23
3.40
1.72
0.40
16.23
3.40
6.48
73
9.02
Operating margin%
20.95
20.24
17.82
16.39
17.93
20.41
17.49
14.93
13.18
10.33
15.86
14.93
17.66
70
21.54
Net margin%
1.97
0.40
0.40
0.65
2.68
3.08
0.75
0.40
1.30
3.07
28.78
1.30
1.03
79
20.80
P/E ratio (avg)x
9.999
9.924
8.723
7.762
7.654
8.515
8.111
7.867
6.874
6.678
34.48
7.867
7.989
53
7.692
EV/EBITx
17.48
18.12
18.97
20.16
22.15
22.29
26.09
31.20
36.66
36.71
20.81
31.20
22.22
12
8.86
FCF yield (avg)%
9.12
11.34
10.83
11.98
11.79
13.65
14.01
13.76
12.94
12.08
29.83
13.65
12.03
16
22.51
FCF margin%
20.61
21.63
24.20
23.24
21.63
19.97
17.98
18.19
17.31
17.73
8.59
17.98
20.29
55
1.527
FCF / Net incomex
1.396
1.444
1.480
1.465
1.301
1.258
1.365
1.342
1.413
1.574
1.196
1.365
1.405
66
26.07
ROIC%
20.80
20.39
21.24
21.81
24.75
26.23
23.82
25.51
23.41
25.99
3.46
25.51
23.61
59
24.07
Return on equity%
17.14
14.28
11.78
9.94
12.41
14.45
15.75
18.23
17.57
20.37
11.39
17.57
15.10
54
21.21
Return on assets%
28.94
28.92
26.66
27.71
28.51
30.53
30.40
29.21
31.88
32.49
9.67
30.53
29.07
11
0.45
EPSNT$
1.27
1.43
1.37
1.38
1.53
1.78
2.01
2.17
2.10
2.07
0.47
6.23%
4.71%
—
24.63
EPS growth%
17.92
16.03
18.73
20.26
17.30
18.69
21.25
21.91
21.75
20.24
26.54
21.25
19.48
31
1.12
Bookvalue per shNT$
0.37
0.34
0.34
0.34
0.36
0.39
0.39
0.37
0.36
0.38
0.65
0.97%
(0.95%)
—
0.90
FCF per shareNT$
0.87
0.92
0.91
0.96
0.97
0.95
1.09
1.17
1.13
1.28
0.99
5.88%
3.00%
—
0.91
Dividend per shNT$
0.92
0.90
0.99
1.05
1.12
1.22
1.34
1.30
1.41
1.38
0.26
4.24%
5.49%
—
9.39
Div yield (avg)%
24.85
23.43
21.16
20.59
21.08
21.62
19.80
20.35
18.59
15.79
9.73
19.80
20.83
75
21.63
Payout ratio%
25.92
24.67
26.45
25.80
24.32
24.59
24.28
24.44
25.07
26.70
20.92
24.59
24.87
41
0.670
Shares (diluted)B
1.008
1.199
1.318
1.273
1.326
1.535
1.527
1.476
1.442
1.413
0.641
1.28%
3.46%
77
7.14
Buyback yield%
6.73
8.19
6.75
4.24
2.86
3.53
3.91
2.07
2.82
3.05
11.71
3.05
3.72
27
0.694
D/E ratiox
2.163
2.254
2.310
2.502
2.912
3.437
4.054
4.116
4.083
4.929
1.391
4.083
3.175
8
1,867
Enterprise valueNT$M
106.7
110.8
118.2
116.3
105.2
106.4
115.5
123.6
124.4
131.9
594.6
4.62%
0.86%
7
1.719
LT debtNT$B
1.416
1.407
1.473
1.484
1.463
1.424
1.584
1.474
1.357
1.432
0.399
(0.43%)
0.92%
91
Cost of revenue
0.09%
1.03×
Operating expenses
(1.26%)
0.90×
Property and equipment
15.80%
Spread over hurdle
10.95%