9.455
RevenueNT$M
36.91
37.97
38.07
38.08
38.40
38.44
39.74
40.50
41.23
40.75
9.829
1.19%
0.97%
91
20.49
Revenue growth%
20.52
19.92
22.69
19.73
21.58
23.81
23.61
21.88
21.78
22.64
22.82
22.64
21.83
65
23.41
Gross margin%
18.48
21.31
23.91
23.60
20.94
18.86
21.62
21.68
24.08
25.53
10.10
21.68
21.65
29
26.22
Operating margin%
21.15
22.13
24.68
24.61
22.00
19.73
22.29
21.81
23.78
21.88
10.46
21.88
22.06
69
29.50
Net margin%
26.67
28.39
27.76
25.58
24.71
25.84
27.22
27.13
27.89
30.39
12.44
27.22
27.18
88
23.77
P/E ratio (avg)x
33.88
36.26
40.04
39.10
44.29
44.96
46.42
48.95
46.61
49.00
11.22
46.61
44.63
22
27.70
EV/EBITx
34.28
32.22
29.75
28.43
29.60
27.26
28.08
25.71
25.42
28.32
8.049
27.26
28.37
60
9.22
FCF yield (avg)%
26.70
28.08
26.89
24.78
26.11
24.77
23.52
20.88
22.73
24.89
15.58
23.52
24.84
52
14.70
FCF margin%
16.52
14.36
16.01
15.90
16.93
16.89
16.50
18.82
20.40
18.40
20.58
18.40
16.71
25
0.479
FCF / Net incomex
0.901
0.970
1.068
1.161
1.196
1.264
1.308
1.326
1.239
1.322
1.566
1.308
1.217
28
19.03
ROIC%
12.73
14.98
12.31
14.46
14.39
17.12
16.84
18.09
20.79
21.33
11.72
18.09
15.91
72
20.04
Return on equity%
14.54
16.40
17.48
18.83
18.78
15.98
17.68
19.71
22.63
21.21
9.93
19.71
18.23
82
14.07
Return on assets%
5.57
3.81
1.83
0.40
2.69
5.43
5.68
7.04
7.78
7.47
29.85
7.04
5.50
81
1.88
EPSNT$
0.36
0.43
0.42
0.49
0.48
0.49
0.55
0.58
0.65
0.79
1.99
10.42%
8.33%
—
23.49
EPS growth%
25.21
22.95
25.44
26.08
26.39
24.18
23.55
25.88
24.95
26.82
19.58
24.95
25.32
37
1.08
Bookvalue per shNT$
1.17
1.27
1.26
1.16
1.26
1.27
1.25
1.12
1.16
1.05
0.91
(3.59%)
(1.38%)
—
0.97
FCF per shareNT$
1.57
1.56
1.71
1.57
1.73
1.92
1.74
1.86
1.92
1.89
0.93
1.83%
1.36%
—
1.14
Dividend per shNT$
1.86
2.13
2.56
2.71
2.98
2.93
3.56
4.27
4.65
4.75
1.26
9.80%
11.33%
—
6.31
Div yield (avg)%
10.73
7.74
5.91
3.87
6.60
8.40
9.34
7.38
6.54
3.76
9.31
7.38
6.99
87
6.88
Payout ratio%
20.05
22.42
22.40
21.64
19.55
21.61
19.36
20.21
18.94
17.49
6.05
19.36
20.13
44
12.80
Shares (diluted)M
14.09
13.74
15.35
18.05
17.44
17.07
16.89
18.13
21.11
22.90
12.69
5.60%
4.55%
41
12.71
Buyback yield%
32.10
34.54
31.70
34.14
31.76
32.40
33.83
34.04
34.05
34.62
29.88
34.04
33.93
60
0.519
D/E ratiox
1.981
1.852
1.978
1.959
2.127
2.040
1.864
2.101
2.092
2.328
0.135
2.092
2.010
37
1.791
Enterprise valueNT$M
19.43
18.13
20.32
20.16
20.80
19.92
17.96
17.02
15.44
15.64
16.51
(5.55%)
(2.25%)
67
24.66
LT debtNT$M
9.657
9.415
10.00
9.948
10.96
12.61
12.24
12.78
12.54
11.80
21.74
1.48%
1.38%
78
Cost of revenue
1.03%
1.01×
Operating expenses
0.99%
1.00×
Spread over hurdle
11.76%