13.71
RevenueNT$M
68.62
69.56
68.56
70.45
71.07
71.22
71.52
72.82
74.95
74.82
14.82
1.03%
0.79%
69
6.63
Revenue growth%
24.66
23.20
21.63
18.76
15.91
16.43
14.56
15.52
14.04
12.85
28.95
14.56
16.17
28
25.75
Gross margin%
27.05
24.22
21.49
19.88
19.45
21.57
23.08
20.55
20.18
21.36
16.58
21.36
21.43
69
22.31
Operating margin%
19.75
17.61
17.88
16.85
17.44
15.97
17.00
14.15
13.85
12.96
26.16
14.15
16.93
14
6.63
Net margin%
31.46
32.82
33.94
33.31
31.56
32.18
33.89
34.57
31.78
34.64
23.88
33.89
33.06
24
18.55
P/E ratio (avg)x
23.98
26.60
27.37
30.86
35.56
34.70
34.26
37.91
40.65
45.94
12.89
37.91
34.48
93
18.66
EV/EBITx
17.43
16.93
17.42
17.37
18.46
17.65
17.35
19.47
22.11
25.37
16.69
19.47
17.54
11
29.93
FCF yield (avg)%
11.10
11.29
11.47
14.03
11.26
13.50
13.16
14.79
17.75
18.43
25.06
14.79
13.33
61
26.74
FCF margin%
25.75
27.80
29.24
28.61
28.32
28.46
25.79
24.31
27.06
25.85
2.87
25.85
27.43
64
0.585
FCF / Net incomex
0.311
0.301
0.294
0.319
0.298
0.284
0.326
0.327
0.300
0.327
0.316
0.326
0.306
23
27.61
ROIC%
11.42
12.64
13.29
14.15
11.68
14.22
14.82
11.93
12.86
15.58
11.25
14.22
13.07
8
15.36
Return on equity%
22.40
24.34
24.15
26.89
26.93
24.31
26.60
28.65
26.95
25.16
21.79
26.60
25.88
36
3.81
Return on assets%
2.88
2.47
5.42
2.88
2.54
4.50
2.89
2.69
5.08
5.27
4.58
4.50
2.89
43
0.40
EPSNT$
1.09
1.17
1.24
1.24
1.27
1.47
1.46
1.51
1.69
1.66
0.44
5.58%
5.37%
—
3.55
EPS growth%
7.73
10.72
10.17
8.50
5.77
5.59
2.70
0.40
3.35
2.99
9.84
2.99
5.68
10
0.37
Bookvalue per shNT$
0.49
0.42
0.39
0.41
0.38
0.34
0.30
0.28
0.28
0.27
0.34
(6.35%)
(5.95%)
—
0.44
FCF per shareNT$
0.45
0.48
0.48
0.45
0.47
0.45
0.47
0.45
0.43
0.40
0.41
(2.84%)
(2.65%)
—
0.15
Dividend per shNT$
0.56
0.61
0.66
0.74
0.76
0.81
0.94
0.94
0.89
0.96
0.57
4.94%
5.86%
—
25.47
Div yield (avg)%
5.86
4.08
1.28
3.03
3.51
1.20
0.40
1.33
1.96
3.98
9.24
1.33
2.49
37
22.99
Payout ratio%
4.52
4.74
4.09
4.34
6.34
7.86
5.19
6.94
7.48
8.77
13.39
7.48
5.76
18
33.36
Shares (diluted)M
24.09
23.01
24.47
23.77
26.73
28.86
31.41
29.61
27.81
28.86
33.84
1.54%
1.03%
15
25.66
Buyback yield%
0.40
0.40
0.40
0.40
0.58
0.40
0.40
2.21
0.40
1.38
14.54
0.40
0.40
73
0.141
D/E ratiox
1.207
1.194
1.365
1.561
1.783
1.641
1.702
1.583
1.482
1.435
1.258
1.583
1.521
21
19.70
Enterprise valueNT$M
46.27
49.61
50.37
59.82
62.36
73.29
79.23
80.29
95.17
103.3
52.20
10.61%
8.24%
83
49.07
LT debtNT$M
28.08
28.69
31.40
30.39
30.25
27.27
29.06
31.72
29.52
32.30
60.76
1.32%
0.21%
19
Cost of revenue
1.05%
1.03×
Operating expenses
0.28%
0.95×
Cash and investments
16.79%
Spread over hurdle
11.67%