1.024
RevenueNT$B
2.125
2.150
2.155
2.138
2.145
2.168
2.159
2.206
2.257
2.214
1.097
0.63%
0.23%
70
25.16
Revenue growth%
16.22
17.44
16.50
18.69
20.47
22.11
19.65
18.10
16.28
15.24
20.76
18.10
17.77
62
5.74
Gross margin%
4.47
3.06
3.31
5.18
2.57
0.56
0.40
0.40
0.40
0.77
9.76
0.40
1.67
50
5.38
Operating margin%
10.03
10.53
12.15
10.62
11.36
12.24
11.87
13.51
11.56
12.00
15.49
12.00
11.72
52
15.82
Net margin%
29.30
27.28
27.91
27.70
25.55
24.56
26.88
28.27
25.70
23.85
18.67
25.70
27.08
81
29.37
P/E ratio (avg)x
36.04
42.01
46.19
47.49
52.48
53.43
58.74
63.75
73.62
86.13
19.41
63.75
52.96
90
15.24
EV/EBITx
39.62
40.06
37.73
39.66
45.82
52.81
52.24
53.08
53.67
55.80
21.42
53.08
49.03
24
19.17
FCF yield (avg)%
22.93
21.35
23.66
26.63
24.29
24.21
21.66
18.94
16.31
16.27
9.82
18.94
22.30
65
8.39
FCF margin%
26.76
24.45
25.79
23.38
21.17
24.06
21.24
24.06
21.68
22.12
14.86
22.12
23.72
45
0.863
FCF / Net incomex
0.856
0.780
0.826
0.897
0.907
0.841
0.825
0.844
0.905
0.975
0.463
0.844
0.850
58
18.74
ROIC%
19.24
21.77
24.59
25.31
23.98
25.96
23.02
25.68
23.31
26.03
9.71
25.68
24.29
65
14.37
Return on equity%
20.68
23.03
23.09
25.01
25.93
24.07
26.25
27.81
28.07
28.76
20.61
27.81
25.47
75
18.33
Return on assets%
16.52
16.86
17.93
14.96
16.76
18.01
17.41
14.61
15.85
18.54
23.55
17.41
16.81
22
11.46
EPSNT$
3.13
3.08
3.56
3.93
4.31
4.60
5.00
5.16
4.82
4.61
11.99
1.32%
4.36%
—
12.56
EPS growth%
4.13
5.03
7.78
5.56
7.57
9.89
9.98
8.18
9.10
8.62
12.10
9.10
7.98
42
14.10
Bookvalue per shNT$
21.34
22.07
24.14
24.46
29.80
29.81
35.18
38.49
39.57
43.71
13.66
7.96%
8.11%
—
15.85
FCF per shareNT$
11.73
12.59
13.14
11.44
10.69
10.13
9.37
9.61
8.56
8.30
3.66
(4.95%)
(4.30%)
—
10.07
Dividend per shNT$
6.43
5.70
5.12
4.74
5.25
4.99
4.60
5.08
5.38
5.37
2.68
0.46%
(2.26%)
—
5.49
Div yield (avg)%
21.20
24.13
22.98
21.02
23.44
24.15
23.26
24.93
22.33
24.04
7.00
24.04
23.35
15
7.05
Payout ratio%
32.03
29.34
26.95
24.11
24.28
22.47
21.80
20.24
18.57
17.44
7.33
20.24
23.29
26
101.8
Shares (diluted)M
119.0
111.9
107.5
109.0
109.9
126.9
142.6
164.3
163.3
158.6
103.1
7.60%
3.29%
38
9.82
Buyback yield%
12.74
14.53
16.32
16.57
16.32
15.59
13.61
11.28
11.27
11.56
11.30
11.56
14.07
77
1.596
D/E ratiox
0.426
0.459
0.409
0.380
0.379
0.360
0.346
0.355
0.338
0.341
1.066
0.346
0.370
56
0.643
Enterprise valueNT$B
0.851
0.914
1.005
1.041
1.246
1.248
1.415
1.442
1.653
1.879
1.047
8.57%
8.78%
16
0.498
LT debtNT$B
1.463
1.549
1.435
1.265
1.084
1.081
1.092
0.962
0.983
1.055
0.861
(0.54%)
(3.51%)
74
Cost of revenue
0.52%
1.03×
Operating expenses
(1.42%)
0.85×
Property and equipment
18.24%
Return on capital
101.95%
Spread over hurdle
93.54%