0.240
RevenueNT$B
1.187
1.198
1.227
1.260
1.329
1.390
1.450
1.525
1.542
1.628
0.267
4.13%
3.46%
30
3.49
Revenue growth%
26.12
24.04
22.74
21.50
19.94
21.52
24.43
21.59
20.41
21.87
26.96
21.59
21.73
29
19.79
Gross margin%
14.53
14.58
14.90
17.86
19.58
16.69
16.28
14.14
13.10
12.67
17.77
14.14
14.74
29
27.69
Operating margin%
18.68
21.36
19.85
19.04
16.80
14.46
14.47
13.04
10.72
13.63
14.15
13.63
15.64
6
10.18
Net margin%
5.77
8.39
6.59
4.68
5.11
7.23
9.55
9.35
6.44
8.20
15.11
8.20
6.91
92
34.77
P/E ratio (avg)x
31.55
34.66
33.18
35.30
37.85
36.10
39.09
40.30
36.76
35.06
13.95
36.76
35.70
35
29.93
EV/EBITx
35.13
34.25
33.70
31.10
32.00
34.30
37.23
35.60
36.69
38.16
32.05
36.69
34.71
64
23.35
FCF yield (avg)%
20.45
17.49
15.85
16.20
16.50
18.92
17.64
17.72
14.83
17.58
3.68
17.64
17.54
31
4.26
FCF margin%
13.11
15.52
17.31
16.66
18.55
15.95
16.98
15.83
17.98
20.51
16.18
16.98
16.82
71
1.373
FCF / Net incomex
0.304
0.309
0.337
0.345
0.311
0.286
0.278
0.249
0.237
0.252
0.885
0.252
0.295
64
17.70
ROIC%
1.88
4.34
6.07
4.79
5.77
3.62
3.93
2.64
2.60
3.71
20.18
3.62
3.82
61
6.48
Return on equity%
3.65
5.14
3.03
5.30
2.99
1.43
2.37
4.03
2.12
0.40
27.74
2.12
3.01
16
8.50
Return on assets%
3.65
1.08
0.65
3.22
5.98
5.31
6.80
7.04
5.07
7.90
6.17
6.80
5.19
94
3.74
EPSNT$
6.63
6.51
6.09
5.50
5.49
5.06
4.60
4.59
5.09
5.03
3.95
(1.74%)
(2.93%)
—
4.26
EPS growth%
19.02
16.94
16.31
13.41
14.15
11.37
11.37
8.96
9.01
6.20
23.10
9.01
12.39
79
13.98
Bookvalue per shNT$
9.22
8.75
9.08
8.46
7.41
7.79
6.87
7.17
6.73
6.18
16.04
(3.56%)
(5.46%)
—
11.15
FCF per shareNT$
17.16
18.06
19.99
21.32
22.88
26.24
28.87
29.63
32.87
36.28
9.15
9.66%
8.81%
—
10.07
Dividend per shNT$
5.87
5.57
5.33
5.52
5.40
5.78
5.67
5.35
5.61
6.19
11.60
2.74%
(0.36%)
—
11.34
Div yield (avg)%
11.04
11.91
10.55
12.52
13.55
13.27
16.21
17.80
18.51
17.40
24.82
17.40
13.41
39
4.92
Payout ratio%
21.95
23.41
24.28
22.12
22.21
20.96
20.47
21.09
20.41
18.58
19.09
20.47
21.52
92
59.94
Shares (diluted)M
72.84
72.95
77.88
77.97
73.11
76.79
74.20
78.94
75.82
75.88
59.31
0.75%
(0.13%)
10
27.31
Buyback yield%
23.10
25.53
26.65
28.64
30.77
29.18
26.95
26.18
29.15
28.24
9.06
28.24
27.59
67
1.397
D/E ratiox
0.857
0.873
1.038
1.045
1.136
1.318
1.527
1.753
2.030
2.160
0.639
1.753
1.227
63
0.636
Enterprise valueNT$B
0.400
0.422
0.491
0.573
0.691
0.728
0.861
0.851
0.894
1.041
1.569
8.52%
11.69%
47
1,329
LT debtNT$M
146.0
150.5
144.8
129.5
117.6
108.6
108.9
95.45
98.02
93.31
787.4
(4.52%)
(3.96%)
55
Cost of revenue
3.46%
1.00×
Operating expenses
3.59%
1.01×
Goodwill & intangibles
18.30%
Property and equipment
14.07%
Spread over hurdle
18.64%