0.214
RevenueNT$B
1.835
1.906
2.053
2.127
2.255
2.384
2.535
2.702
2.912
3.087
0.221
6.49%
5.98%
49
28.86
Revenue growth%
17.20
16.52
15.69
15.52
12.60
12.29
10.87
13.82
13.02
10.20
16.50
12.29
13.42
81
27.28
Gross margin%
27.56
30.31
30.46
27.55
27.38
24.69
24.85
26.07
28.77
28.50
20.93
26.07
27.55
70
17.67
Operating margin%
14.40
13.79
15.10
17.80
15.16
14.65
17.38
16.95
15.03
14.17
4.93
15.03
15.07
47
13.30
Net margin%
10.62
7.83
6.66
5.76
3.98
1.43
0.40
0.40
2.14
1.24
13.08
1.24
3.06
11
30.99
P/E ratio (avg)x
42.13
41.33
38.90
36.23
34.18
35.05
38.03
35.10
37.50
36.37
22.94
36.37
36.93
24
19.43
EV/EBITx
61.15
61.17
70.98
73.47
72.25
72.57
74.59
83.75
93.36
93.87
9.470
83.75
73.02
25
4.35
FCF yield (avg)%
10.65
10.89
8.95
10.75
9.71
7.35
9.19
10.33
12.43
10.24
20.11
10.24
10.29
80
2.12
FCF margin%
18.49
15.52
15.56
14.71
17.02
17.44
17.15
14.66
13.40
10.71
16.65
14.66
15.54
33
0.434
FCF / Net incomex
2.313
2.268
2.487
2.711
2.888
3.272
3.152
3.343
3.988
4.608
1.109
3.343
3.020
43
10.65
ROIC%
8.03
8.22
11.19
10.79
9.00
10.08
7.79
5.81
8.39
8.29
29.13
8.29
8.34
15
9.71
Return on equity%
5.84
8.51
5.73
7.12
5.42
3.15
2.08
1.36
2.58
5.47
6.75
2.58
5.44
79
4.77
Return on assets%
14.29
13.24
11.69
13.07
10.55
8.49
6.63
4.75
2.60
4.35
22.21
4.75
9.52
25
4.84
EPSNT$
2.89
2.57
2.34
2.48
2.61
2.42
2.38
2.27
2.40
2.41
5.31
(1.62%)
(3.11%)
—
24.17
EPS growth%
9.28
12.14
10.86
9.85
12.15
13.74
15.82
13.94
14.47
15.43
13.58
14.47
12.94
93
7.49
Bookvalue per shNT$
3.01
2.96
2.64
2.57
2.47
2.14
2.05
1.80
1.58
1.68
2.74
(7.36%)
(6.58%)
—
7.36
FCF per shareNT$
2.92
2.83
2.67
2.78
2.50
2.64
2.94
2.70
2.47
2.54
2.86
0.33%
(1.62%)
—
10.00
Dividend per shNT$
3.22
3.16
3.57
3.88
3.60
3.97
3.85
3.99
4.47
4.89
4.83
6.33%
5.44%
—
10.69
Div yield (avg)%
27.53
26.05
25.17
24.14
25.50
23.01
20.32
19.75
20.07
18.75
9.28
20.07
23.57
36
12.42
Payout ratio%
18.81
19.87
16.89
19.02
20.30
17.61
15.01
17.21
15.56
16.11
27.93
16.11
17.41
28
224.3
Shares (diluted)M
235.9
239.4
248.3
263.7
245.3
264.1
262.7
258.6
280.5
267.2
214.5
1.72%
1.93%
77
6.35
Buyback yield%
13.11
14.34
15.28
14.53
15.71
17.16
18.78
18.59
21.49
23.84
14.55
18.78
16.44
18
0.384
D/E ratiox
1.899
2.071
2.386
2.442
2.448
2.388
2.287
2.335
2.224
2.359
1.477
2.335
2.347
31
0.761
Enterprise valueNT$B
0.454
0.397
0.345
0.347
0.295
0.294
0.308
0.287
0.302
0.303
1.129
0.56%
(5.43%)
46
635.3
LT debtNT$M
485.6
519.3
520.9
544.4
505.9
484.9
492.0
542.8
489.6
490.1
606.2
(0.63%)
0.43%
85
Cost of revenue
6.35%
1.04×
Operating expenses
5.84%
0.99×
Goodwill & intangibles
22.23%
Property and equipment
16.74%
Spread over hurdle
58.89%