330.4
RevenueNT$M
521.5
539.0
536.0
530.5
533.0
545.8
540.8
534.0
548.8
549.2
360.8
0.60%
0.64%
10
18.27
Revenue growth%
18.66
18.37
16.53
15.97
18.26
18.29
21.23
20.37
19.84
22.48
17.66
20.37
18.52
72
14.49
Gross margin%
19.03
20.20
19.17
17.88
16.06
14.51
12.40
13.89
13.13
14.42
4.21
13.89
15.28
7
20.17
Operating margin%
19.88
21.69
20.19
18.86
18.30
20.92
18.84
21.31
20.47
21.09
18.76
20.92
20.33
46
25.23
Net margin%
5.65
3.85
3.65
1.38
0.40
0.40
2.13
2.82
0.40
0.40
22.64
0.40
1.75
29
10.06
P/E ratio (avg)x
25.63
27.41
27.34
29.96
30.48
33.27
31.63
34.17
33.05
35.87
6.884
33.27
31.05
24
23.73
EV/EBITx
35.51
38.93
39.96
38.18
42.88
48.79
49.83
49.09
53.56
55.06
20.13
49.83
45.84
14
18.69
FCF yield (avg)%
4.85
5.50
7.90
10.14
9.50
8.78
7.13
6.96
9.58
9.33
5.10
8.78
8.34
14
24.73
FCF margin%
0.40
0.40
2.68
4.86
6.66
5.62
6.19
8.92
8.48
7.27
8.26
7.27
5.91
20
0.185
FCF / Net incomex
1.589
1.840
1.868
1.858
1.820
2.024
2.303
2.628
3.041
3.597
0.151
2.628
1.946
90
9.59
ROIC%
26.58
28.01
25.88
26.17
27.21
25.86
27.29
26.68
29.58
28.25
19.47
27.29
26.94
50
25.54
Return on equity%
23.91
26.53
23.67
21.09
21.55
20.41
19.06
17.67
16.29
18.61
16.00
18.61
20.75
51
5.15
Return on assets%
13.21
11.27
8.83
8.05
10.48
9.99
7.56
6.30
6.08
3.36
16.77
6.30
8.44
49
1.74
EPSNT$
4.48
4.65
5.25
5.62
5.70
6.41
6.97
7.51
7.36
7.68
1.92
6.12%
5.84%
—
18.55
EPS growth%
10.65
8.31
8.54
8.12
7.37
8.40
6.90
8.35
6.87
4.35
3.84
6.90
8.22
77
4.26
Bookvalue per shNT$
3.99
3.87
3.68
3.39
3.14
3.47
3.14
3.39
3.04
2.92
5.08
(1.43%)
(3.23%)
—
3.82
FCF per shareNT$
3.01
2.97
2.78
3.09
3.36
3.68
3.71
4.01
3.97
3.85
5.06
2.76%
3.38%
—
4.62
Dividend per shNT$
2.49
2.67
2.49
2.41
2.49
2.29
2.30
2.29
2.42
2.77
4.74
2.20%
1.72%
—
6.97
Div yield (avg)%
27.94
26.35
23.37
24.71
26.54
26.53
24.22
23.54
25.44
25.61
6.17
25.44
25.53
81
24.69
Payout ratio%
38.98
41.93
39.42
37.43
39.87
41.07
39.15
37.31
38.02
36.38
8.80
38.02
39.06
76
31.61
Shares (diluted)M
23.05
25.33
28.29
25.84
26.46
24.77
25.74
25.13
25.23
26.85
32.37
0.29%
0.38%
29
9.66
Buyback yield%
18.62
19.28
18.33
17.15
18.26
18.62
21.05
22.34
24.25
26.68
15.50
22.34
18.95
51
1.258
D/E ratiox
1.308
1.498
1.661
1.843
2.019
1.949
2.161
2.491
2.931
3.128
0.929
2.491
1.984
70
183.0
Enterprise valueNT$M
231.0
248.7
233.5
243.9
252.9
267.1
291.6
330.2
335.0
335.8
185.8
5.83%
2.95%
46
152.7
LT debtNT$M
87.12
92.01
90.65
85.08
83.48
86.48
91.70
98.67
96.38
106.3
148.3
4.95%
2.11%
42
Cost of revenue
0.43%
0.98×
Operating expenses
1.32%
1.07×
Property and equipment
16.86%
Spread over hurdle
18.21%