0.317
RevenueNT$B
1.133
1.141
1.172
1.200
1.234
1.234
1.238
1.254
1.277
1.297
0.351
0.99%
1.47%
75
17.11
Revenue growth%
1.68
0.40
1.83
4.17
3.46
4.83
4.38
2.83
4.90
4.08
7.25
4.38
3.77
51
26.60
Gross margin%
9.07
11.83
9.22
10.66
12.14
9.17
11.08
9.82
8.01
8.83
27.91
9.17
9.52
48
23.62
Operating margin%
28.00
27.37
28.48
28.31
30.90
28.90
30.07
28.62
28.10
27.24
6.07
28.62
28.40
74
8.55
Net margin%
19.00
21.13
18.79
16.43
17.55
17.96
20.14
17.39
18.69
16.45
23.22
17.96
18.32
34
31.73
P/E ratio (avg)x
7.960
7.675
6.888
7.059
7.627
6.464
6.235
6.729
6.701
5.766
32.55
6.464
6.809
42
19.01
EV/EBITx
37.47
42.44
45.41
42.33
44.47
49.28
50.21
46.41
51.86
51.89
25.53
50.21
45.91
76
9.23
FCF yield (avg)%
10.39
8.78
8.43
8.24
5.34
6.51
8.43
8.25
8.24
6.49
25.07
8.24
8.25
83
23.63
FCF margin%
16.92
15.02
13.31
15.34
13.12
11.47
12.33
10.90
9.97
10.92
9.46
10.92
12.73
23
1.650
FCF / Net incomex
0.367
0.402
0.440
0.469
0.519
0.528
0.493
0.477
0.500
0.476
1.297
0.493
0.476
34
26.40
ROIC%
0.40
1.43
0.59
0.40
2.50
4.12
4.17
2.65
0.66
1.32
14.06
2.65
1.38
23
13.79
Return on equity%
6.31
3.50
4.48
2.45
5.01
3.33
2.16
1.61
1.70
2.50
17.90
2.16
2.92
18
26.20
Return on assets%
1.63
0.40
0.40
0.40
0.85
0.40
0.40
0.40
0.40
0.53
25.76
0.40
0.40
40
4.15
EPSNT$
9.71
11.71
13.22
14.17
16.25
18.76
18.35
18.52
20.28
22.37
4.40
6.61%
10.71%
—
12.70
EPS growth%
11.38
13.90
13.92
14.16
12.00
12.99
11.21
10.50
11.36
10.69
5.41
11.21
11.69
32
4.36
Bookvalue per shNT$
4.75
5.18
5.10
5.62
6.01
6.76
7.74
7.78
8.62
8.46
3.02
7.07%
7.20%
—
6.25
FCF per shareNT$
2.67
2.47
2.52
2.79
2.82
2.93
3.07
3.27
3.35
3.18
3.27
2.42%
0.91%
—
6.74
Dividend per shNT$
1.15
1.17
1.03
1.02
0.89
0.78
0.75
0.73
0.66
0.69
2.94
(4.85%)
(6.42%)
—
9.10
Div yield (avg)%
17.12
19.60
20.85
18.68
19.21
17.16
15.96
18.32
19.93
18.20
6.69
18.20
18.50
13
2.00
Payout ratio%
16.36
14.66
13.73
13.90
13.72
16.49
19.24
17.69
16.27
14.15
27.88
16.49
15.47
21
109.6
Shares (diluted)M
98.01
85.90
78.86
82.75
89.79
82.24
71.65
70.99
76.96
67.00
105.5
(5.69%)
(3.79%)
55
3.30
Buyback yield%
14.25
11.57
8.63
6.74
9.08
11.81
12.46
10.53
13.15
10.19
5.42
11.81
11.05
24
0.247
D/E ratiox
0.494
0.507
0.484
0.424
0.424
0.387
0.350
0.308
0.262
0.230
0.221
0.308
0.405
82
1.026
Enterprise valueNT$B
1.118
1.144
1.222
1.235
1.479
1.579
1.862
2.179
2.167
2.538
0.894
11.41%
8.89%
45
0.183
LT debtNT$B
1.205
1.313
1.329
1.436
1.457
1.525
1.698
1.702
1.672
1.948
1.298
5.98%
5.08%
35
Cost of revenue
1.45%
1.00×
Operating expenses
1.77%
1.03×
Property and equipment
16.92%
Cash and investments
16.14%
Spread over hurdle
14.69%