0.355
RevenueNT$B
1.028
1.032
1.062
1.065
1.073
1.122
1.131
1.181
1.182
1.213
0.377
2.49%
1.70%
50
23.63
Revenue growth%
16.60
16.09
16.17
13.60
12.27
14.41
11.78
12.71
14.30
12.99
14.66
12.99
13.95
7
3.25
Gross margin%
14.09
13.80
14.82
16.96
19.75
20.47
20.20
23.02
20.53
20.93
5.41
20.53
19.97
65
20.87
Operating margin%
27.82
25.62
26.43
29.06
26.30
25.97
25.18
24.57
24.43
24.93
13.92
24.93
25.79
84
15.60
Net margin%
7.98
10.68
12.60
14.78
15.35
14.49
13.02
10.61
12.45
13.05
27.83
13.02
12.81
54
11.78
P/E ratio (avg)x
34.18
34.49
38.72
38.25
46.04
45.27
50.67
55.19
61.25
60.46
35.28
55.19
45.65
62
20.37
EV/EBITx
37.41
35.49
37.06
42.19
40.98
41.25
43.59
44.33
50.14
50.82
15.21
44.33
41.72
16
17.52
FCF yield (avg)%
6.22
6.81
4.25
6.66
8.16
11.14
11.53
13.41
11.85
12.90
17.85
11.85
9.65
45
13.20
FCF margin%
18.77
21.64
23.62
23.57
21.72
19.34
17.49
17.14
18.70
18.54
18.30
18.54
19.05
28
0.726
FCF / Net incomex
0.226
0.220
0.231
0.200
0.200
0.178
0.176
0.150
0.149
0.141
0.595
0.150
0.189
22
14.23
ROIC%
14.32
14.51
14.34
15.87
13.61
16.45
16.95
19.70
22.15
24.68
11.62
19.70
16.16
69
28.28
Return on equity%
24.01
25.96
25.24
23.34
25.00
24.51
27.34
29.20
27.14
28.28
16.67
27.34
25.60
80
19.38
Return on assets%
10.70
8.10
7.35
5.23
6.78
8.82
10.67
11.03
8.63
6.84
28.68
8.82
8.37
51
6.02
EPSNT$
4.40
4.28
4.48
4.10
4.16
3.95
3.46
3.63
3.46
3.18
6.59
(5.23%)
(2.83%)
—
18.57
EPS growth%
28.78
26.81
28.18
27.79
27.36
25.32
27.42
28.90
29.66
28.85
6.90
28.85
27.98
92
2.78
Bookvalue per shNT$
9.78
9.50
8.80
8.21
7.39
6.74
7.38
8.17
8.69
8.58
2.97
3.03%
(2.01%)
—
6.77
FCF per shareNT$
4.55
5.15
6.06
6.39
7.13
7.29
7.97
8.49
9.46
10.80
6.09
8.66%
9.24%
—
2.68
Dividend per shNT$
7.50
8.57
8.11
8.78
8.64
9.81
11.24
11.39
11.39
10.98
2.98
4.90%
4.79%
—
26.34
Div yield (avg)%
17.20
17.48
16.13
16.53
18.38
16.55
15.71
13.41
14.49
15.12
3.02
15.12
16.33
19
24.19
Payout ratio%
17.81
17.02
18.85
21.31
24.03
23.63
22.85
24.97
27.52
26.30
14.25
24.97
23.24
70
57.29
Shares (diluted)M
65.71
60.76
65.92
59.23
60.51
60.27
64.62
57.09
61.77
65.78
57.97
1.69%
(0.10%)
26
27.60
Buyback yield%
19.52
19.39
17.76
15.08
17.79
19.67
18.26
20.16
17.88
15.60
27.92
18.26
18.07
55
1.052
D/E ratiox
0.717
0.656
0.661
0.628
0.672
0.625
0.709
0.729
0.655
0.662
0.230
0.662
0.661
16
658.4
Enterprise valueNT$M
369.9
347.8
352.3
361.1
312.8
286.9
297.4
279.2
242.1
247.6
342.9
(4.56%)
(4.22%)
67
0.450
LT debtNT$B
0.696
0.676
0.740
0.827
0.971
0.967
0.929
1.078
1.216
1.347
0.544
6.76%
7.72%
43
Cost of revenue
1.66%
1.00×
Operating expenses
0.86%
0.92×
Spread over hurdle
35.52%