233.7
RevenueNT$M
443.2
448.2
457.3
466.5
485.8
491.2
496.2
504.6
509.8
526.8
246.9
1.64%
2.05%
42
27.55
Revenue growth%
18.78
15.81
14.65
14.26
14.15
14.08
11.52
10.37
12.16
11.54
23.64
11.54
14.12
81
27.25
Gross margin%
17.67
14.71
12.11
14.08
11.64
14.17
13.47
12.43
10.14
9.98
27.96
12.43
12.95
55
22.93
Operating margin%
6.86
4.61
4.49
2.71
1.60
0.40
0.40
2.82
0.40
1.70
17.36
0.40
2.20
21
12.76
Net margin%
22.90
20.60
18.85
18.66
17.69
17.09
14.10
15.35
13.48
13.38
20.73
14.10
17.39
29
17.41
P/E ratio (avg)x
15.60
17.26
16.21
17.88
20.23
21.60
23.96
24.08
27.03
27.56
10.64
24.08
20.91
87
9.011
EV/EBITx
34.72
37.30
38.18
42.78
46.55
49.91
58.34
63.16
69.34
67.33
24.40
63.16
48.23
81
3.96
FCF yield (avg)%
1.44
3.30
3.28
2.41
2.22
2.06
1.72
0.99
2.38
2.74
12.87
2.06
2.30
90
13.40
FCF margin%
12.37
13.42
13.21
11.57
11.87
9.03
6.55
5.41
2.52
0.53
15.01
5.41
10.30
53
0.752
FCF / Net incomex
0.677
0.752
0.829
0.947
0.976
1.132
1.185
1.308
1.403
1.616
1.181
1.308
1.054
63
15.27
ROIC%
19.72
17.96
19.55
21.53
22.18
24.94
23.68
24.93
24.18
25.05
11.61
24.93
22.93
92
10.20
Return on equity%
26.06
23.18
26.04
28.35
26.35
27.15
27.89
29.93
27.52
25.27
5.49
27.52
26.75
57
3.82
Return on assets%
2.37
1.24
2.26
2.62
0.90
2.08
1.38
4.07
2.43
5.26
22.78
2.43
2.31
62
3.82
EPSNT$
2.82
2.52
2.49
2.47
2.18
2.09
2.25
2.06
1.88
1.72
4.24
(4.57%)
(5.39%)
—
6.32
EPS growth%
9.17
10.42
11.26
12.51
11.81
9.21
11.53
10.72
9.24
8.25
20.83
9.24
10.57
80
10.98
Bookvalue per shNT$
11.23
10.69
11.18
12.82
14.12
13.99
14.31
15.50
17.08
17.88
8.99
4.83%
4.98%
—
11.19
FCF per shareNT$
11.58
12.41
12.74
13.70
13.52
13.40
15.76
17.79
17.47
17.49
5.09
5.28%
5.95%
—
7.52
Dividend per shNT$
6.11
6.95
7.58
7.56
7.65
7.18
6.85
6.64
7.40
8.37
3.41
1.81%
3.63%
—
5.24
Div yield (avg)%
30.55
33.10
31.83
34.30
33.56
33.91
31.02
33.12
34.24
33.38
27.22
33.38
33.25
37
8.89
Payout ratio%
28.78
30.73
29.98
32.00
31.48
30.65
29.06
26.45
26.65
27.51
12.90
27.51
29.52
25
40.16
Shares (diluted)M
48.88
55.64
59.20
61.21
64.76
74.09
70.64
66.82
64.66
73.69
40.95
2.62%
4.83%
25
24.66
Buyback yield%
30.30
31.02
32.17
30.42
32.05
30.22
31.32
31.26
30.56
31.06
23.96
31.06
31.04
45
0.320
D/E ratiox
2.036
2.253
2.138
2.102
2.289
2.010
2.032
1.772
1.598
1.720
1.192
1.772
2.034
7
0.268
Enterprise valueNT$B
0.699
0.798
0.921
0.953
1.121
1.126
1.224
1.372
1.447
1.690
0.538
8.56%
10.10%
7
322.1
LT debtNT$M
464.3
512.6
581.1
584.9
697.3
751.9
752.5
839.8
915.4
928.8
471.2
5.90%
7.58%
65
Cost of revenue
2.04%
1.00×
Operating expenses
2.16%
1.01×
Spread over hurdle
20.37%