0.964
RevenueNT$B
0.621
0.662
0.711
0.751
0.797
0.835
0.881
0.954
1.002
1.091
1.052
6.48%
6.40%
74
29.00
Revenue growth%
14.38
13.96
11.52
11.14
8.27
10.15
10.64
8.95
11.17
9.60
28.62
10.15
10.89
76
3.72
Gross margin%
7.95
9.33
7.46
6.36
5.10
7.83
9.39
7.99
6.96
7.35
13.23
7.83
7.64
59
16.89
Operating margin%
20.42
23.30
21.83
19.95
20.06
21.52
18.92
20.27
20.88
19.40
24.17
20.27
20.34
76
10.63
Net margin%
13.38
11.24
11.51
10.82
10.24
10.32
9.51
7.85
9.12
6.39
15.43
9.12
10.28
43
7.460
P/E ratio (avg)x
8.246
8.567
9.109
9.545
8.820
8.599
7.975
8.099
8.554
7.982
22.55
8.099
8.561
93
25.59
EV/EBITx
23.51
27.47
27.42
31.29
32.70
37.95
38.60
42.85
41.89
46.79
10.94
41.89
35.33
12
20.40
FCF yield (avg)%
24.56
24.41
25.89
24.02
22.82
24.23
22.10
21.77
21.53
19.38
26.04
21.77
23.42
15
15.41
FCF margin%
10.00
12.11
12.68
9.94
10.74
11.11
12.34
11.56
12.77
14.58
19.42
12.34
11.83
31
1.125
FCF / Net incomex
1.925
2.124
2.049
2.296
2.342
2.705
2.960
3.135
3.626
3.672
0.797
3.135
2.524
46
3.95
ROIC%
17.78
19.63
18.23
17.32
18.87
21.14
23.70
21.67
23.02
20.85
16.00
21.67
20.24
60
29.30
Return on equity%
9.85
12.78
10.79
11.25
10.78
12.64
14.80
13.69
10.74
13.40
19.88
13.40
11.95
40
4.74
Return on assets%
8.74
7.17
6.69
9.22
11.82
13.92
12.72
11.72
12.92
14.57
24.04
12.92
11.77
77
1.34
EPSNT$
4.40
4.32
3.65
3.86
4.16
4.43
4.09
4.37
4.12
3.63
1.42
(2.68%)
(1.22%)
—
20.32
EPS growth%
10.91
10.11
8.26
5.61
3.55
3.43
3.69
0.82
0.40
1.25
24.43
1.25
3.62
8
2.87
Bookvalue per shNT$
4.60
4.12
3.75
3.64
3.84
3.87
4.22
4.13
3.82
3.42
3.77
(2.29%)
(3.04%)
—
5.30
FCF per shareNT$
5.43
5.33
5.60
5.44
5.26
5.84
6.54
6.37
6.37
7.12
2.71
6.24%
3.90%
—
1.97
Dividend per shNT$
6.33
6.67
7.83
7.96
8.72
8.49
8.83
9.33
9.56
10.33
2.40
3.45%
5.75%
—
9.92
Div yield (avg)%
2.78
0.56
0.40
0.80
0.40
0.40
0.40
1.23
0.40
0.40
8.69
0.40
0.40
66
16.43
Payout ratio%
27.45
25.29
25.00
22.00
22.45
20.85
18.00
17.15
17.02
17.11
28.74
17.15
21.43
18
79.37
Shares (diluted)M
99.00
114.9
128.9
130.7
139.0
163.6
195.2
206.2
233.8
228.7
78.63
10.47%
8.81%
64
19.18
Buyback yield%
22.91
22.23
23.99
24.77
27.21
28.34
31.14
29.24
28.31
29.30
8.18
29.24
27.76
90
1.298
D/E ratiox
1.209
1.324
1.458
1.521
1.556
1.458
1.439
1.599
1.635
1.669
0.440
1.599
1.489
16
703.2
Enterprise valueNT$M
461.9
467.8
480.6
525.5
499.0
464.4
480.2
552.4
581.2
586.9
460.9
3.30%
2.37%
90
729.3
LT debtNT$M
137.6
150.2
161.8
192.5
225.6
251.2
259.6
254.4
297.9
310.2
148.3
6.57%
10.29%
78
Cost of revenue
6.27%
0.99×
Operating expenses
6.60%
1.02×
Cash and investments
14.56%
Spread over hurdle
10.38%