2.773
RevenueNT$B
1.897
2.073
2.190
2.348
2.564
2.729
2.974
3.227
3.449
3.640
2.835
7.26%
7.32%
8
26.71
Revenue growth%
5.10
4.42
6.07
5.09
2.99
3.72
2.09
5.02
4.73
1.81
5.20
3.72
4.58
80
16.59
Gross margin%
30.15
33.10
35.70
38.42
36.17
38.50
35.93
37.96
36.45
35.39
13.09
36.45
36.05
80
14.35
Operating margin%
5.08
7.08
4.99
4.46
4.51
1.88
4.46
5.19
4.13
5.40
22.74
4.46
4.75
42
3.08
Net margin%
22.93
20.85
18.51
20.47
17.49
15.71
16.80
13.84
16.32
14.52
7.30
15.71
17.15
19
22.43
P/E ratio (avg)x
46.88
50.90
60.27
66.23
66.02
70.75
79.16
88.15
87.57
100.7
23.16
87.57
68.49
39
26.70
EV/EBITx
39.47
42.43
41.43
46.63
53.42
52.81
55.66
58.05
59.17
60.00
25.40
58.05
53.12
12
9.18
FCF yield (avg)%
7.23
6.06
7.29
6.27
4.63
5.65
4.43
5.91
5.45
4.63
28.73
5.45
5.78
85
29.64
FCF margin%
3.84
5.83
3.98
6.82
5.10
7.71
7.18
9.70
11.99
12.78
7.75
9.70
7.00
52
0.626
FCF / Net incomex
1.622
1.441
1.585
1.489
1.488
1.404
1.333
1.293
1.327
1.329
0.745
1.329
1.423
91
19.39
ROIC%
6.13
8.40
9.54
11.88
12.00
10.27
7.63
9.71
11.37
10.06
19.74
10.06
9.88
58
13.74
Return on equity%
23.50
21.26
22.92
24.17
24.63
23.22
24.60
24.39
25.34
27.27
8.82
24.60
24.28
44
29.54
Return on assets%
13.72
11.08
8.94
8.67
8.05
9.35
12.21
13.49
13.29
13.50
11.73
13.29
11.64
60
1.96
EPSNT$
3.02
3.02
3.27
3.19
2.87
2.82
2.50
2.69
2.36
2.22
2.07
(5.03%)
(2.90%)
—
19.12
EPS growth%
30.38
29.52
29.15
28.48
25.61
26.81
25.09
27.38
27.60
25.50
15.76
26.81
27.49
36
4.69
Bookvalue per shNT$
2.46
2.44
2.11
2.08
1.90
1.62
1.64
1.44
1.34
1.29
2.61
(7.49%)
(7.63%)
—
2.80
FCF per shareNT$
7.55
8.31
8.18
9.91
11.08
12.67
13.01
14.36
16.79
19.87
1.53
12.38%
11.10%
—
1.48
Dividend per shNT$
6.08
6.13
7.28
7.56
7.89
8.03
7.92
8.22
8.08
9.22
4.74
3.15%
4.13%
—
13.12
Div yield (avg)%
0.73
1.16
0.48
0.40
0.40
0.40
0.91
0.40
0.40
1.27
13.78
0.40
0.44
39
8.19
Payout ratio%
1.71
3.77
6.75
9.32
7.64
6.28
6.72
8.00
5.73
5.71
26.15
6.28
6.50
29
0.448
Shares (diluted)B
0.598
0.681
0.758
0.768
0.798
0.834
0.785
0.812
0.932
1.048
0.435
5.61%
6.92%
46
23.57
Buyback yield%
23.89
21.89
21.00
22.56
24.25
22.54
22.14
21.87
21.82
21.79
20.96
21.87
22.01
51
0.392
D/E ratiox
1.974
1.946
2.186
1.987
1.974
1.838
1.831
1.721
1.707
1.687
0.823
1.721
1.892
10
0.216
Enterprise valueNT$B
3.141
3.170
3.324
3.710
4.082
4.435
5.041
5.928
6.066
6.834
3.474
10.86%
9.79%
76
0.177
LT debtNT$B
0.952
0.854
0.729
0.655
0.707
0.722
0.769
0.681
0.664
0.631
3.382
(2.24%)
(3.84%)
47
Cost of revenue
7.57%
1.02×
Operating expenses
6.74%
0.95×
Spread over hurdle
(6.79%)