444.0
RevenueNT$M
401.6
415.0
441.9
465.1
481.6
497.2
526.5
543.2
562.1
580.3
484.6
3.80%
4.20%
92
24.83
Revenue growth%
12.37
15.05
12.18
15.12
16.75
14.62
17.08
15.43
13.26
14.24
25.89
14.62
14.83
47
28.83
Gross margin%
9.46
11.99
14.36
16.13
15.91
17.42
20.20
20.83
18.98
19.85
13.59
19.85
16.78
21
23.16
Operating margin%
25.90
26.62
28.88
29.02
29.11
26.30
25.30
24.07
22.13
20.15
28.78
24.07
26.10
17
17.52
Net margin%
17.83
18.36
17.13
17.41
18.34
19.96
21.03
20.00
22.07
21.59
24.52
21.03
19.16
62
27.07
P/E ratio (avg)x
16.64
16.66
14.87
13.68
13.74
14.25
13.01
14.37
13.07
11.77
33.19
13.07
14.00
11
12.23
EV/EBITx
9.075
8.675
8.208
8.130
8.431
8.987
9.363
10.09
9.640
9.483
13.13
9.483
9.031
85
20.77
FCF yield (avg)%
3.09
5.15
2.59
2.31
2.61
3.84
6.76
8.04
9.07
11.78
14.73
8.04
4.50
54
3.98
FCF margin%
8.30
8.14
6.45
9.08
6.89
5.98
6.89
9.61
6.72
7.68
22.45
6.89
7.28
64
1.085
FCF / Net incomex
1.370
1.322
1.474
1.604
1.556
1.499
1.672
1.703
1.674
1.570
1.094
1.672
1.563
5
4.84
ROIC%
28.31
26.87
29.49
28.15
29.37
30.08
27.55
27.43
25.88
27.78
19.47
27.55
27.96
53
4.27
Return on equity%
7.09
8.05
6.53
4.68
5.35
4.47
5.83
4.37
2.53
3.79
16.96
4.37
5.02
65
4.54
Return on assets%
9.21
8.38
5.48
8.24
6.84
7.83
10.43
12.94
11.58
11.76
9.91
11.58
8.80
16
1.57
EPSNT$
0.74
0.76
0.77
0.75
0.73
0.84
0.99
1.11
1.18
1.32
1.75
12.72%
7.64%
—
24.13
EPS growth%
7.69
6.28
6.05
3.88
1.62
4.29
6.00
4.77
3.68
3.97
7.33
4.29
4.53
83
2.28
Bookvalue per shNT$
2.98
3.18
2.90
2.88
2.74
2.73
2.54
2.64
2.60
2.49
1.72
(1.91%)
(1.51%)
—
1.14
FCF per shareNT$
3.74
3.85
4.17
4.17
4.84
4.78
5.37
5.27
5.74
6.11
2.97
4.79%
4.77%
—
2.92
Dividend per shNT$
1.64
1.84
1.86
2.17
2.27
2.53
2.70
2.82
2.86
3.14
3.00
6.70%
6.77%
—
8.75
Div yield (avg)%
18.61
18.84
18.38
18.01
16.51
18.71
19.64
19.57
16.91
19.12
20.76
19.12
18.66
56
22.10
Payout ratio%
19.13
17.55
18.56
19.72
22.43
22.24
23.11
25.63
28.18
30.96
11.62
25.63
22.33
49
50.89
Shares (diluted)M
62.12
64.59
69.66
78.35
85.24
79.47
90.34
92.06
97.99
91.71
51.65
1.47%
5.28%
74
9.96
Buyback yield%
32.44
32.54
30.08
30.22
28.14
27.22
24.62
24.57
24.71
27.60
10.50
24.71
27.87
95
1.019
D/E ratiox
0.864
0.892
0.876
0.836
0.855
0.939
0.990
0.866
0.769
0.750
0.133
0.866
0.865
41
204.8
Enterprise valueNT$M
400.0
412.8
436.7
421.8
473.4
483.4
512.5
517.0
522.3
549.3
638.7
3.02%
2.08%
24
0.367
LT debtNT$B
0.670
0.749
0.776
0.916
0.914
1.005
1.018
1.225
1.362
1.459
0.625
9.81%
8.57%
94
Cost of revenue
4.15%
1.00×
Operating expenses
5.20%
1.10×
Spread over hurdle
10.62%