75.65
RevenueNT$M
58.69
61.74
63.04
64.47
67.97
70.51
73.05
76.94
80.10
84.96
82.30
4.57%
4.17%
62
11.65
Revenue growth%
10.92
9.51
10.64
11.25
9.43
6.47
8.99
6.09
6.52
4.35
20.94
6.47
9.21
83
21.98
Gross margin%
12.73
12.24
12.59
13.31
15.74
13.52
10.91
8.34
8.60
10.84
28.96
10.84
12.42
91
11.13
Operating margin%
2.95
0.81
1.60
3.75
6.41
8.00
8.32
10.00
12.41
13.85
2.24
10.00
7.20
70
17.17
Net margin%
15.80
13.38
14.41
15.84
16.10
18.43
18.63
16.17
16.55
16.00
28.45
16.55
16.05
26
26.17
P/E ratio (avg)x
8.792
7.652
8.214
7.591
7.572
7.135
7.859
8.087
8.354
8.214
34.37
8.087
7.973
59
24.43
EV/EBITx
13.54
12.64
13.93
15.63
14.92
16.24
15.28
14.62
14.44
15.09
31.11
15.09
14.77
76
21.69
FCF yield (avg)%
24.98
26.42
27.69
29.56
27.50
29.08
29.33
30.62
33.46
32.87
26.34
30.62
29.20
83
9.08
FCF margin%
1.02
1.96
1.94
1.56
0.40
0.40
0.40
2.42
2.73
5.19
27.91
2.42
1.75
85
1.071
FCF / Net incomex
2.311
2.442
2.512
2.632
2.657
2.580
2.512
2.308
2.557
2.614
1.433
2.557
2.534
52
17.09
ROIC%
20.78
23.38
23.94
26.52
25.31
23.97
24.55
25.68
26.99
25.60
13.51
25.60
24.93
34
14.64
Return on equity%
12.10
10.24
9.48
8.68
6.29
3.46
5.04
5.33
5.40
8.14
12.79
5.33
7.21
90
13.24
Return on assets%
12.08
10.90
12.98
10.32
7.48
6.80
8.43
9.61
10.01
8.62
15.87
8.62
9.81
90
0.91
EPSNT$
1.83
1.93
2.10
2.07
2.39
2.75
2.63
2.69
3.15
3.48
0.94
7.76%
7.66%
—
24.72
EPS growth%
20.96
21.34
22.30
23.25
21.08
18.42
20.41
21.41
21.78
22.65
20.61
21.41
21.37
31
2.51
Bookvalue per shNT$
3.19
3.31
3.65
3.70
3.97
3.57
3.26
3.54
3.22
3.03
0.68
(5.29%)
0.02%
—
1.37
FCF per shareNT$
3.43
3.49
3.42
3.13
3.16
3.19
3.36
3.02
2.67
2.44
0.71
(5.01%)
(3.38%)
—
1.56
Dividend per shNT$
3.75
3.53
3.69
4.14
4.45
4.71
4.65
5.23
5.22
5.14
1.83
2.94%
3.42%
—
15.65
Div yield (avg)%
8.74
8.92
7.77
8.30
10.70
10.39
7.96
6.54
5.16
3.04
19.97
6.54
8.13
32
25.59
Payout ratio%
33.95
34.74
32.12
34.58
34.69
32.28
33.26
31.91
30.58
33.43
7.19
32.28
33.34
75
24.32
Shares (diluted)M
24.32
21.52
20.98
20.34
19.15
17.11
18.03
17.90
15.66
13.69
23.13
(6.50%)
(6.78%)
14
19.10
Buyback yield%
18.97
17.20
19.99
17.41
16.55
13.86
12.81
15.13
15.31
12.71
12.50
13.86
15.93
92
0.234
D/E ratiox
1.039
1.059
1.192
1.144
1.232
1.370
1.267
1.188
1.298
1.412
1.628
1.298
1.212
14
45.30
Enterprise valueNT$M
41.47
40.52
42.00
41.09
41.50
35.81
34.20
34.57
30.38
26.14
64.87
(8.83%)
(5.86%)
51
47.90
LT debtNT$M
39.50
41.99
42.90
43.52
42.50
48.38
43.91
46.45
51.26
58.21
41.90
6.49%
3.46%
29
Cost of revenue
4.18%
1.00×
Operating expenses
4.06%
0.99×
Property and equipment
18.87%
Spread over hurdle
19.57%