194.0
RevenueNT$M
594.0
637.9
664.6
693.1
720.2
760.8
787.2
846.1
889.4
935.9
200.8
5.38%
5.39%
47
18.38
Revenue growth%
23.33
24.93
25.87
28.41
31.32
33.05
33.42
35.12
36.70
39.65
3.84
35.12
32.19
27
6.77
Gross margin%
14.46
11.71
13.71
11.77
8.80
9.57
7.30
9.22
8.83
9.12
26.08
9.12
9.40
25
26.37
Operating margin%
16.40
15.78
15.33
15.50
17.72
19.86
19.79
20.58
20.46
20.44
14.29
20.44
18.76
93
16.72
Net margin%
15.59
15.06
13.99
12.01
13.07
10.88
13.53
10.60
12.14
9.71
20.44
10.88
12.60
36
28.09
P/E ratio (avg)x
33.29
34.74
41.27
42.71
41.12
45.05
43.27
45.30
50.56
52.78
12.14
45.30
42.99
39
32.70
EV/EBITx
5.607
6.344
6.858
6.787
6.826
6.797
7.660
6.989
6.983
6.945
17.63
6.983
6.842
90
4.29
FCF yield (avg)%
7.41
9.54
7.12
9.68
8.27
5.64
7.46
5.94
7.32
8.03
19.86
7.32
7.43
82
8.00
FCF margin%
22.44
20.04
18.09
16.20
15.81
16.30
16.78
16.21
15.01
13.09
16.13
16.21
16.26
49
1.352
FCF / Net incomex
1.871
1.754
1.719
1.779
1.936
2.150
2.279
2.096
1.922
2.153
0.130
2.150
1.929
23
9.90
ROIC%
14.18
13.44
12.13
12.95
12.30
11.73
14.50
16.86
16.44
16.36
18.80
16.36
13.81
86
25.94
Return on equity%
23.43
26.16
23.70
22.37
21.95
22.51
21.14
18.55
20.67
19.60
26.02
20.67
22.16
9
25.56
Return on assets%
5.57
3.96
5.55
6.40
7.38
8.65
7.87
5.75
7.13
4.23
26.34
7.13
6.07
91
6.53
EPSNT$
2.38
2.42
2.21
2.41
2.44
2.36
2.60
2.81
3.09
3.40
7.29
6.88%
4.16%
—
11.55
EPS growth%
15.32
16.83
17.28
18.06
15.87
15.82
15.86
17.72
16.36
18.64
12.53
16.36
16.60
71
2.53
Bookvalue per shNT$
10.07
10.09
10.25
11.36
12.77
12.44
13.50
12.91
12.09
12.13
8.85
(1.03%)
2.33%
—
4.23
FCF per shareNT$
4.99
5.48
4.75
4.99
5.34
5.24
4.83
4.86
4.52
4.14
5.48
(4.97%)
(1.63%)
—
2.33
Dividend per shNT$
5.93
6.48
6.31
6.62
7.51
8.18
7.71
7.69
7.61
7.06
4.68
(1.21%)
3.08%
—
24.27
Div yield (avg)%
0.80
0.40
0.40
0.40
2.56
0.40
2.97
2.81
0.49
1.86
25.27
1.86
0.65
49
11.54
Payout ratio%
5.34
5.11
2.15
1.01
2.05
0.40
0.40
0.66
3.30
4.55
16.26
0.66
2.10
93
82.94
Shares (diluted)M
97.04
97.79
104.0
97.16
103.2
107.6
103.2
92.77
96.37
97.04
81.87
(1.23%)
0.77%
8
5.87
Buyback yield%
7.55
6.23
5.35
3.03
5.41
5.32
7.43
6.85
8.87
10.26
14.94
7.43
6.54
75
0.206
D/E ratiox
0.978
0.861
0.932
0.899
0.932
1.008
1.086
1.046
0.966
1.046
0.353
1.046
0.972
28
0.699
Enterprise valueNT$B
1.235
1.180
1.235
1.413
1.622
1.555
1.438
1.663
1.840
1.725
0.229
1.24%
4.20%
28
0.845
LT debtNT$B
0.627
0.696
0.772
0.767
0.904
1.048
0.994
1.105
1.099
1.197
0.426
5.78%
7.74%
16
Cost of revenue
5.53%
1.01×
Operating expenses
4.50%
0.92×
Spread over hurdle
31.76%