572.5
RevenueNT$M
438.9
445.5
452.3
470.5
471.3
491.2
503.5
511.0
523.2
527.2
636.6
2.27%
1.89%
87
6.79
Revenue growth%
2.67
1.70
0.96
0.68
2.77
4.71
4.48
4.33
1.66
0.40
27.46
4.33
2.19
75
12.98
Gross margin%
18.69
17.95
19.65
18.75
15.90
13.51
14.04
13.06
12.53
12.24
11.70
13.06
14.97
32
28.88
Operating margin%
30.48
28.15
28.07
29.21
30.53
28.89
26.78
26.29
28.81
26.46
15.93
26.78
28.48
18
3.08
Net margin%
14.19
11.95
13.89
14.34
16.04
15.73
13.71
15.13
13.38
13.14
18.12
13.71
14.04
35
30.47
P/E ratio (avg)x
18.39
18.01
16.78
15.10
16.55
18.09
18.39
17.68
15.65
14.52
32.16
17.68
17.23
69
9.371
EV/EBITx
9.701
8.598
7.965
8.070
8.532
9.018
8.964
9.207
9.062
8.372
33.28
9.018
8.781
25
24.41
FCF yield (avg)%
13.57
14.12
13.13
15.81
16.99
19.36
20.60
22.95
25.49
23.36
28.83
22.95
18.18
75
27.63
FCF margin%
2.08
0.46
0.40
0.40
3.18
0.91
0.40
0.40
0.40
0.40
21.64
0.40
0.40
8
0.960
FCF / Net incomex
1.753
1.691
1.925
2.007
2.291
2.147
2.075
1.926
2.038
1.876
1.300
2.038
1.966
66
6.93
ROIC%
26.58
27.51
24.88
22.87
21.67
18.94
16.19
13.95
11.26
8.47
25.61
13.95
20.30
41
2.62
Return on equity%
6.05
6.51
5.54
6.12
8.95
10.05
7.92
7.45
9.13
11.50
11.22
9.13
7.69
20
8.96
Return on assets%
14.11
13.33
11.82
12.54
13.35
12.48
14.62
16.77
18.82
17.91
6.03
16.77
13.73
52
2.80
EPSNT$
5.10
4.55
4.06
3.46
3.32
3.36
3.46
3.06
3.29
3.56
2.98
1.44%
(4.72%)
—
25.06
EPS growth%
22.93
24.17
26.06
23.31
25.71
24.61
26.71
26.40
23.61
24.10
13.67
24.61
24.39
51
5.21
Bookvalue per shNT$
9.41
9.93
10.45
10.13
10.06
10.02
9.47
10.24
10.16
9.64
3.63
(0.85%)
(0.57%)
—
3.77
FCF per shareNT$
5.11
5.30
6.04
6.40
6.47
7.47
8.50
8.80
8.83
10.20
2.71
9.54%
8.24%
—
7.02
Dividend per shNT$
2.42
2.74
2.81
3.11
2.99
2.84
2.99
3.00
2.96
2.76
2.20
(1.58%)
0.61%
—
16.30
Div yield (avg)%
23.49
26.47
28.87
31.44
29.83
30.14
28.26
28.47
30.72
30.73
21.05
30.14
29.35
22
19.04
Payout ratio%
12.64
12.15
12.26
9.69
11.16
11.67
13.35
16.12
13.36
11.41
27.34
13.35
12.21
66
45.09
Shares (diluted)M
52.83
52.37
61.21
60.97
68.13
70.66
67.56
73.84
70.69
72.32
47.22
1.20%
3.01%
61
18.03
Buyback yield%
27.47
27.39
26.23
28.53
26.91
29.09
30.94
30.61
31.08
29.35
5.41
30.61
28.81
24
0.232
D/E ratiox
1.100
1.179
1.285
1.200
1.179
1.102
1.020
0.890
0.802
0.732
1.390
0.890
1.101
6
113.2
Enterprise valueNT$M
158.8
154.5
183.4
199.5
217.8
216.0
228.4
247.9
255.8
273.8
559.2
4.69%
6.33%
57
215.4
LT debtNT$M
528.1
481.3
478.7
519.1
479.1
517.7
522.8
553.2
555.4
525.7
141.3
1.88%
0.28%
75
Cost of revenue
1.89%
1.00×
Operating expenses
2.99%
1.11×
Property and equipment
16.91%
Goodwill & intangibles
15.77%
Spread over hurdle
(1.97%)