22.79
RevenueNT$M
16.21
17.59
19.32
20.60
22.12
23.70
25.62
27.91
29.92
33.08
23.87
8.38%
8.46%
16
26.00
Revenue growth%
12.16
13.66
10.84
12.63
11.83
13.46
13.37
14.76
16.38
16.41
11.02
14.76
13.41
68
8.35
Gross margin%
24.22
26.46
25.05
26.87
25.65
26.23
23.29
23.69
24.84
26.27
20.78
24.84
25.35
87
27.82
Operating margin%
9.77
11.33
10.64
7.88
8.69
7.74
8.65
9.27
8.84
6.77
18.78
8.65
8.76
13
16.16
Net margin%
20.43
22.95
23.84
21.84
22.41
25.14
28.09
25.99
26.01
27.73
11.71
26.01
24.49
16
12.85
P/E ratio (avg)x
6.798
7.044
7.821
8.040
9.040
9.040
9.595
10.53
10.30
10.03
26.38
10.03
9.040
25
26.71
EV/EBITx
19.72
17.33
18.97
20.32
20.81
18.80
17.34
15.79
14.90
14.42
30.15
15.79
18.07
47
11.76
FCF yield (avg)%
15.29
16.89
14.94
15.72
17.43
15.31
16.09
13.97
16.14
18.28
9.87
16.09
15.90
37
12.13
FCF margin%
13.94
16.49
17.44
16.17
17.48
18.73
20.06
21.68
20.69
20.37
2.64
20.37
18.10
46
0.366
FCF / Net incomex
0.396
0.449
0.447
0.466
0.508
0.585
0.666
0.769
0.764
0.799
1.347
0.764
0.547
41
3.29
ROIC%
27.45
29.77
30.12
29.21
26.30
23.83
22.17
21.54
22.60
24.96
20.85
22.60
25.63
48
16.38
Return on equity%
11.80
9.46
7.34
8.22
7.18
4.45
7.27
9.44
8.97
8.60
16.49
8.60
8.41
36
4.77
Return on assets%
26.23
25.07
25.79
25.57
27.63
26.95
26.83
28.62
28.77
29.30
18.42
28.62
26.89
67
0.21
EPSNT$
0.46
0.52
0.57
0.64
0.63
0.72
0.79
0.88
0.98
1.09
0.22
11.44%
9.93%
—
14.17
EPS growth%
5.04
5.14
6.28
6.64
7.31
7.03
5.21
7.00
9.39
8.73
21.59
7.03
6.82
14
0.18
Bookvalue per shNT$
0.42
0.46
0.53
0.64
0.69
0.78
0.85
1.01
1.10
1.33
0.24
14.22%
13.79%
—
0.34
FCF per shareNT$
0.31
0.30
0.28
0.31
0.34
0.36
0.38
0.42
0.42
0.40
0.14
3.64%
3.75%
—
0.06
Dividend per shNT$
0.27
0.28
0.34
0.35
0.39
0.42
0.47
0.47
0.56
0.61
0.06
9.09%
8.78%
—
17.97
Div yield (avg)%
15.34
15.37
15.42
13.23
15.00
13.06
15.18
17.49
17.64
14.69
28.08
15.18
15.26
17
29.79
Payout ratio%
18.88
18.82
19.99
20.42
18.35
17.05
14.72
14.85
16.24
17.53
13.83
16.24
17.94
22
94.75
Shares (diluted)M
113.1
117.7
120.1
110.9
116.4
105.7
120.9
119.8
128.6
142.6
93.59
4.13%
2.52%
63
11.22
Buyback yield%
23.15
22.33
22.50
20.14
18.83
16.59
16.61
15.41
14.38
16.65
14.82
16.59
17.74
17
0.339
D/E ratiox
0.416
0.378
0.388
0.401
0.438
0.430
0.419
0.410
0.427
0.429
0.513
0.427
0.417
52
5.766
Enterprise valueNT$M
29.40
29.59
33.44
36.71
40.91
42.56
42.65
45.94
50.36
56.57
19.57
6.70%
6.79%
70
15.89
LT debtNT$M
22.22
22.51
24.49
26.40
26.57
30.53
34.45
35.00
34.49
39.08
7.781
8.03%
7.22%
13
Cost of revenue
8.63%
1.02×
Operating expenses
7.90%
0.95×
Goodwill & intangibles
20.63%
Spread over hurdle
13.64%