54.58
RevenueNT$M
39.92
43.31
45.14
49.06
51.98
55.48
59.56
63.51
67.11
71.72
58.57
6.65%
6.76%
23
28.17
Revenue growth%
28.41
28.12
30.77
30.34
30.20
28.24
30.69
30.50
31.19
34.08
16.48
30.69
30.42
86
15.67
Gross margin%
18.75
18.21
21.03
22.65
20.68
23.59
22.54
23.17
24.81
26.77
8.10
23.59
22.59
44
29.42
Operating margin%
4.42
5.72
4.11
3.94
1.38
0.40
3.17
5.90
3.84
3.83
24.85
3.83
3.89
20
23.81
Net margin%
12.23
13.48
10.85
8.78
9.83
11.50
11.55
9.78
10.91
13.41
12.98
11.50
11.20
88
18.02
P/E ratio (avg)x
9.425
10.39
9.126
9.730
10.34
9.010
8.362
8.142
8.128
8.533
13.68
8.362
9.068
54
29.69
EV/EBITx
10.75
9.248
9.581
8.962
9.557
8.495
7.744
7.216
6.587
5.737
9.101
7.216
8.728
93
21.46
FCF yield (avg)%
4.92
6.95
5.81
5.08
7.31
6.93
4.67
7.15
5.69
3.47
22.32
5.69
5.75
94
22.94
FCF margin%
9.50
12.44
9.68
10.37
8.62
9.48
8.84
11.68
11.38
10.28
23.00
10.28
9.98
59
1.740
FCF / Net incomex
1.035
1.036
1.089
1.226
1.311
1.174
1.220
1.352
1.275
1.324
0.596
1.275
1.223
16
22.65
ROIC%
19.42
21.24
19.47
20.72
22.12
20.50
19.22
17.71
20.48
19.11
7.00
19.22
19.98
23
8.48
Return on equity%
8.03
7.72
7.46
7.56
10.06
11.72
13.17
13.23
10.75
9.90
11.98
11.72
9.98
70
4.02
Return on assets%
16.33
17.95
20.57
19.16
21.49
19.32
19.14
21.81
20.17
19.09
27.88
19.32
19.24
59
2.45
EPSNT$
1.59
1.62
1.76
1.64
1.61
1.72
1.79
1.76
1.86
1.83
2.74
2.53%
1.11%
—
25.19
EPS growth%
22.14
24.54
22.04
21.35
20.72
19.36
17.40
14.56
12.01
14.42
21.80
14.56
20.04
32
1.91
Bookvalue per shNT$
2.30
2.14
2.01
1.95
1.99
1.92
2.07
2.15
2.12
2.10
1.61
1.09%
0.46%
—
1.58
FCF per shareNT$
0.53
0.46
0.50
0.51
0.45
0.43
0.44
0.41
0.42
0.41
1.21
(1.85%)
(3.50%)
—
0.70
Dividend per shNT$
1.70
1.78
1.99
1.87
1.81
1.78
2.01
2.20
2.00
1.94
2.85
1.33%
1.10%
—
28.40
Div yield (avg)%
15.13
13.70
11.46
12.99
11.59
12.46
14.10
16.84
16.79
16.24
20.54
16.24
13.90
93
15.64
Payout ratio%
8.08
5.85
6.73
7.22
10.10
7.88
5.48
5.85
6.08
5.09
28.34
5.85
6.41
27
22.33
Shares (diluted)M
18.49
16.79
18.08
18.88
20.21
21.79
23.76
22.75
23.76
21.45
22.47
1.20%
1.95%
61
14.17
Buyback yield%
18.66
19.78
21.70
20.62
17.94
18.62
19.56
18.35
19.77
18.55
16.59
18.62
19.11
89
1.606
D/E ratiox
1.040
1.009
1.063
1.129
1.326
1.260
1.495
1.490
1.571
1.627
0.353
1.495
1.293
13
23.76
Enterprise valueNT$M
44.04
49.27
47.75
45.54
50.26
47.48
46.78
49.38
53.97
55.89
11.73
2.14%
2.31%
91
79.87
LT debtNT$M
44.97
54.67
54.87
66.68
80.95
94.01
103.7
119.3
141.2
158.0
78.86
14.31%
13.23%
74
Cost of revenue
6.47%
0.97×
Operating expenses
6.95%
1.02×
Spread over hurdle
23.88%