86.79
RevenueNT$M
90.20
91.45
93.34
91.73
92.56
94.59
92.75
93.35
94.50
93.41
89.39
0.18%
0.38%
91
7.13
Revenue growth%
7.63
5.79
3.05
5.40
3.21
5.39
3.55
5.60
7.15
8.65
12.90
5.60
5.50
11
17.69
Gross margin%
25.23
24.62
22.64
23.50
20.87
23.79
22.62
20.94
20.43
17.55
21.83
20.94
22.63
37
24.05
Operating margin%
22.23
21.31
20.33
22.71
22.15
20.38
19.74
20.67
23.54
21.48
4.01
20.67
21.39
78
29.27
Net margin%
10.64
8.06
5.32
5.20
8.06
5.35
3.99
1.66
0.40
0.40
11.24
1.66
5.26
45
9.904
P/E ratio (avg)x
23.10
20.87
22.19
24.82
27.53
28.48
30.56
33.31
36.53
37.57
6.257
33.31
28.01
5
28.20
EV/EBITx
36.73
37.03
35.53
33.51
32.51
31.97
31.01
30.68
31.15
27.91
36.34
31.01
32.24
82
17.20
FCF yield (avg)%
1.99
0.40
3.32
0.70
0.40
1.34
0.40
0.40
1.15
3.93
18.02
1.15
0.93
91
24.30
FCF margin%
28.08
27.58
24.65
26.25
26.34
23.83
22.82
22.13
23.50
23.82
15.84
23.50
24.24
13
0.492
FCF / Net incomex
0.588
0.620
0.651
0.677
0.727
0.632
0.669
0.637
0.561
0.594
1.305
0.632
0.634
21
12.15
ROIC%
27.62
29.97
31.51
30.00
31.68
29.19
31.85
29.67
31.62
30.90
10.73
30.90
30.45
64
23.42
Return on equity%
2.07
1.72
0.40
0.40
2.83
1.63
1.97
0.98
1.63
0.47
5.34
1.63
1.63
86
22.79
Return on assets%
23.65
22.06
21.13
18.32
20.34
21.43
23.75
26.47
26.33
28.62
24.26
26.33
22.85
55
0.85
EPSNT$
1.88
1.70
1.70
1.77
1.67
1.53
1.51
1.53
1.53
1.55
0.94
(1.47%)
(1.32%)
—
3.97
EPS growth%
20.66
20.68
20.45
21.81
20.96
21.28
23.48
24.37
23.98
22.18
11.05
23.48
21.55
75
1.71
Bookvalue per shNT$
2.24
2.36
2.50
2.58
2.66
2.77
2.97
2.99
3.23
2.89
0.50
1.66%
2.42%
—
0.62
FCF per shareNT$
1.18
1.10
1.19
1.19
1.10
1.24
1.35
1.46
1.42
1.43
2.35
5.28%
1.70%
—
0.55
Dividend per shNT$
2.51
2.54
2.21
2.21
2.39
2.30
2.36
2.59
2.42
2.21
0.69
(1.56%)
(0.59%)
—
27.29
Div yield (avg)%
13.93
13.54
14.86
13.93
12.05
13.35
14.85
15.69
13.97
13.65
25.48
13.97
13.93
78
17.62
Payout ratio%
14.42
12.29
10.85
7.99
10.12
7.90
6.76
7.90
5.22
5.96
19.62
6.76
7.94
86
19.84
Shares (diluted)M
22.78
21.78
19.42
18.92
19.82
19.64
21.12
22.21
21.31
22.81
19.80
2.85%
0.39%
9
26.94
Buyback yield%
22.21
23.96
22.30
20.95
19.09
17.27
19.98
22.94
24.49
27.07
10.72
22.94
22.26
27
1.436
D/E ratiox
2.230
2.288
2.548
2.979
3.025
3.120
3.369
4.080
4.370
4.615
1.078
4.080
3.073
17
58.83
Enterprise valueNT$M
113.9
125.0
145.3
161.0
181.7
209.6
242.2
246.3
271.7
314.2
73.22
11.57%
11.83%
31
73.65
LT debtNT$M
8.445
9.370
10.21
9.797
9.615
9.776
10.17
10.29
11.22
12.20
85.41
4.88%
4.34%
9
Cost of revenue
0.40%
1.00×
Operating expenses
0.40%
1.00×
Spread over hurdle
24.66%