199.9
RevenueNT$M
325.0
339.4
346.3
357.0
370.7
380.7
383.5
383.9
383.7
383.2
221.3
0.66%
1.97%
8
18.36
Revenue growth%
7.26
8.43
9.47
8.18
9.08
7.43
8.04
5.05
2.36
0.40
10.90
5.05
7.73
92
10.05
Gross margin%
19.11
18.37
19.03
21.38
18.40
19.45
17.20
17.07
14.46
14.46
8.20
17.07
18.38
6
13.27
Operating margin%
7.27
9.14
8.63
8.40
10.52
8.69
7.37
7.06
8.89
9.87
20.13
8.69
8.66
94
15.39
Net margin%
22.94
20.43
18.38
16.84
16.11
13.93
13.02
11.67
14.66
13.38
8.32
13.38
15.39
72
31.53
P/E ratio (avg)x
29.77
32.09
30.07
27.32
27.58
24.59
22.41
21.36
19.74
20.57
33.27
21.36
25.96
30
17.68
EV/EBITx
47.23
50.10
59.07
68.76
72.76
88.52
96.74
104.6
111.6
112.1
9.913
104.6
80.64
87
6.60
FCF yield (avg)%
22.14
20.15
22.99
21.07
20.25
20.38
19.64
19.24
17.14
18.80
17.68
19.24
20.20
64
10.43
FCF margin%
27.57
27.44
27.97
24.99
23.33
25.32
23.53
25.85
23.40
23.52
21.79
23.53
25.16
20
1.033
FCF / Net incomex
0.143
0.168
0.172
0.175
0.197
0.235
0.268
0.320
0.332
0.396
0.755
0.320
0.216
56
3.83
ROIC%
7.66
6.04
4.66
3.79
2.43
0.94
2.14
0.86
0.40
2.36
16.33
0.94
2.40
46
15.48
Return on equity%
26.13
25.82
25.92
25.23
25.34
26.88
24.67
22.76
25.65
27.89
9.86
25.65
25.73
22
12.25
Return on assets%
30.69
31.80
33.43
34.29
35.09
33.42
34.22
34.92
32.37
29.45
13.99
33.42
33.42
51
3.46
EPSNT$
2.41
2.45
2.75
3.08
3.59
3.90
3.81
3.92
3.89
4.44
3.85
4.35%
6.57%
—
25.56
EPS growth%
21.87
20.45
18.56
17.40
14.91
12.50
11.74
11.14
10.90
13.04
20.26
11.74
13.98
51
3.16
Bookvalue per shNT$
3.66
4.13
4.42
4.68
4.50
4.34
4.74
5.18
5.07
5.60
2.06
4.48%
4.62%
—
2.92
FCF per shareNT$
4.27
4.43
4.24
4.32
4.06
4.28
4.65
4.90
5.59
6.02
4.26
8.21%
3.46%
—
2.52
Dividend per shNT$
0.71
0.74
0.78
0.74
0.83
0.93
0.90
1.00
0.95
0.94
0.60
2.31%
2.89%
—
18.87
Div yield (avg)%
11.80
10.53
12.21
10.03
11.86
12.45
10.94
13.65
15.19
12.31
7.01
12.45
12.04
30
20.72
Payout ratio%
5.23
2.69
1.26
0.40
2.98
4.08
4.72
5.06
5.48
4.75
19.37
4.75
4.40
40
59.85
Shares (diluted)M
91.72
96.65
113.6
129.8
131.8
141.6
158.2
183.6
180.3
205.2
58.66
9.26%
10.03%
51
20.04
Buyback yield%
23.58
22.67
19.81
21.21
20.42
22.60
23.29
24.51
27.39
27.14
26.53
24.51
22.98
85
1.082
D/E ratiox
1.271
1.430
1.366
1.594
1.835
1.833
1.824
1.969
1.930
1.812
0.220
1.833
1.818
39
298.4
Enterprise valueNT$M
224.4
219.2
232.7
224.3
232.4
247.2
283.9
269.0
281.9
314.0
375.4
6.21%
3.06%
95
90.00
LT debtNT$M
462.8
425.4
400.9
435.9
478.3
519.8
553.6
487.2
494.1
538.8
118.3
2.41%
1.62%
52
Cost of revenue
1.84%
0.99×
Operating expenses
2.37%
1.04×
Spread over hurdle
26.55%