417.6
RevenueNT$M
413.1
428.1
443.9
446.1
455.0
469.8
471.9
486.0
486.6
494.4
462.8
1.68%
1.85%
52
17.39
Revenue growth%
1.55
3.69
6.61
5.58
7.76
7.56
9.88
8.37
8.66
11.22
23.05
8.66
7.66
55
4.65
Gross margin%
10.58
10.94
11.01
9.79
8.26
6.57
9.35
8.38
5.48
6.40
11.58
6.57
8.87
74
18.14
Operating margin%
19.59
21.27
23.92
24.85
25.41
24.51
25.63
24.25
25.16
27.93
27.68
25.16
24.68
54
17.35
Net margin%
15.20
14.86
12.05
10.26
8.71
8.08
7.52
8.48
11.29
11.42
13.39
8.48
10.77
32
29.25
P/E ratio (avg)x
23.53
20.57
20.83
21.99
21.69
23.74
23.11
20.31
17.94
17.55
13.02
20.31
21.26
66
24.94
EV/EBITx
12.55
13.78
13.97
14.18
12.72
12.51
13.88
12.35
12.74
14.11
10.79
12.74
13.26
17
14.79
FCF yield (avg)%
13.34
11.05
8.69
10.82
10.92
13.72
13.26
12.54
9.66
10.70
27.17
12.54
10.98
33
13.65
FCF margin%
26.22
28.23
25.56
24.60
26.95
27.64
28.84
28.61
29.48
32.32
5.46
28.84
27.93
24
1.458
FCF / Net incomex
0.193
0.211
0.233
0.247
0.277
0.318
0.318
0.295
0.316
0.350
1.504
0.318
0.286
22
5.63
ROIC%
5.30
7.09
7.18
6.79
7.55
6.99
8.75
9.87
9.06
6.91
9.94
8.75
7.14
70
18.39
Return on equity%
21.12
20.94
18.77
19.49
21.13
22.93
21.27
23.96
25.34
22.94
10.64
22.94
21.20
5
19.64
Return on assets%
0.40
0.40
0.98
2.05
0.40
0.40
2.63
4.69
5.07
3.55
10.51
3.55
1.51
16
3.32
EPSNT$
7.74
8.22
8.99
9.35
9.25
10.75
12.55
12.17
13.61
14.95
3.49
10.08%
8.31%
—
18.95
EPS growth%
7.23
5.44
6.76
7.53
5.95
4.98
7.17
5.73
4.06
6.19
5.98
5.73
6.07
55
4.74
Bookvalue per shNT$
2.20
2.40
2.29
2.32
2.51
2.52
2.58
2.40
2.36
2.65
1.13
1.09%
2.27%
—
1.69
FCF per shareNT$
4.84
5.14
5.29
5.15
6.17
6.35
6.32
7.54
8.13
8.27
1.21
6.05%
6.12%
—
3.07
Dividend per shNT$
8.37
10.02
10.54
11.39
13.76
14.70
14.78
15.94
18.41
20.39
2.48
8.18%
11.10%
—
6.03
Div yield (avg)%
24.16
22.47
21.10
22.06
24.23
23.92
26.32
24.34
26.47
25.58
11.22
25.58
24.20
9
2.03
Payout ratio%
9.28
11.79
8.81
6.59
5.90
5.87
8.53
8.02
7.59
8.21
17.67
8.02
8.11
69
80.12
Shares (diluted)M
114.2
126.8
131.1
141.3
136.3
153.0
168.5
166.1
164.3
158.4
80.15
3.05%
4.11%
86
10.85
Buyback yield%
19.75
22.59
24.39
25.77
25.86
23.93
25.85
25.14
25.37
27.61
18.56
25.37
25.26
79
0.109
D/E ratiox
2.466
2.803
3.039
3.551
3.973
4.331
4.746
5.028
5.239
5.403
0.664
5.028
4.152
21
409.1
Enterprise valueNT$M
348.4
355.7
382.1
383.0
402.6
448.9
439.6
507.4
522.2
584.1
342.1
7.72%
6.47%
79
0.156
LT debtNT$B
0.584
0.664
0.780
0.926
0.925
0.929
0.946
1.102
1.226
1.243
0.125
6.09%
7.89%
24
Cost of revenue
1.93%
1.01×
Operating expenses
2.71%
1.09×
Return on capital
138.63%
Spread over hurdle
132.72%