69.91
RevenueNT$M
427.6
438.7
434.3
438.2
440.4
446.1
450.1
451.5
448.6
451.6
78.29
0.51%
0.55%
66
13.05
Revenue growth%
27.59
28.55
27.00
29.70
27.64
28.92
27.83
27.11
26.79
27.39
25.47
27.39
27.62
58
25.62
Gross margin%
12.98
13.08
12.22
13.25
14.78
14.38
13.31
10.47
9.15
8.36
18.04
10.47
13.03
82
15.31
Operating margin%
33.25
34.50
31.99
29.97
30.14
31.38
31.29
31.83
33.33
35.64
8.47
31.83
31.91
77
13.90
Net margin%
19.45
17.54
18.28
15.92
16.46
15.00
12.89
13.82
12.17
10.48
17.27
12.89
15.46
93
37.28
P/E ratio (avg)x
21.80
24.38
24.50
26.20
28.75
26.46
26.58
27.18
25.43
28.17
34.01
26.58
26.33
81
6.319
EV/EBITx
7.088
6.332
6.481
7.186
7.072
6.902
7.319
6.465
6.776
6.344
29.12
6.776
6.839
54
27.70
FCF yield (avg)%
23.12
25.19
27.10
24.66
25.08
24.98
22.54
22.40
22.95
24.04
13.89
22.95
24.35
25
16.95
FCF margin%
28.00
30.30
27.61
27.75
25.16
26.84
29.44
27.42
26.60
28.16
24.92
27.42
27.68
47
0.945
FCF / Net incomex
3.024
3.410
3.339
3.452
3.949
4.512
4.465
5.146
5.379
5.934
0.319
5.146
4.207
21
9.85
ROIC%
21.36
21.62
20.31
21.11
21.39
21.11
23.70
25.78
27.39
24.95
15.32
24.95
21.51
52
22.34
Return on equity%
18.11
16.57
17.87
17.90
16.67
14.38
12.95
13.50
14.89
16.64
5.17
14.38
16.61
41
17.73
Return on assets%
6.08
4.64
3.36
2.01
2.84
3.54
4.53
3.00
3.14
5.63
23.61
3.54
3.45
8
2.29
EPSNT$
3.89
3.66
4.10
4.09
4.01
3.82
3.74
3.85
4.11
3.95
2.48
(0.30%)
(0.36%)
—
21.02
EPS growth%
8.40
10.29
8.87
11.33
8.92
11.10
10.09
10.19
7.50
8.42
6.43
10.09
9.50
31
5.89
Bookvalue per shNT$
2.38
2.23
2.42
2.13
2.19
2.38
2.15
1.89
2.02
2.15
6.86
(0.34%)
(1.89%)
—
6.31
FCF per shareNT$
5.18
5.49
5.71
6.06
6.61
6.60
6.34
6.42
7.00
6.49
3.70
(0.35%)
2.52%
—
8.71
Dividend per shNT$
6.80
6.71
7.19
7.12
7.75
9.09
9.82
10.00
10.59
10.51
5.87
6.28%
4.56%
—
22.00
Div yield (avg)%
11.39
12.10
9.23
9.62
8.27
11.12
9.01
6.05
8.76
8.60
21.59
8.76
9.12
27
7.76
Payout ratio%
17.72
19.42
22.05
23.93
26.42
27.22
29.99
28.24
29.83
32.78
7.89
29.83
26.82
92
30.73
Shares (diluted)M
42.27
48.26
49.92
57.28
65.24
66.39
70.36
82.87
96.80
112.8
30.21
11.57%
10.74%
77
6.51
Buyback yield%
7.30
8.25
7.62
6.44
4.63
2.06
0.40
1.52
2.46
0.40
15.30
1.52
3.54
35
1.510
D/E ratiox
0.633
0.678
0.657
0.714
0.795
0.858
0.794
0.883
0.980
1.024
1.104
0.883
0.794
89
326.1
Enterprise valueNT$M
355.7
401.1
413.5
398.3
429.5
427.3
472.3
513.8
502.5
585.7
422.6
6.40%
6.17%
43
80.85
LT debtNT$M
198.8
220.1
217.0
231.9
246.3
245.5
276.1
306.4
294.1
303.3
379.2
4.25%
3.87%
62
Cost of revenue
0.50%
1.00×
Operating expenses
0.11%
0.96×
Property and equipment
19.57%
Spread over hurdle
15.92%