179.8
RevenueNT$M
148.6
159.8
165.2
178.1
189.4
197.1
203.3
211.6
220.5
234.3
192.9
4.34%
4.97%
95
27.66
Revenue growth%
1.41
3.11
2.80
5.04
6.19
3.25
4.80
1.82
1.75
2.30
27.42
2.30
2.95
88
17.02
Gross margin%
27.54
26.91
29.76
31.02
29.94
27.82
27.79
28.97
28.22
28.65
16.77
28.22
28.43
26
12.16
Operating margin%
12.05
13.49
14.99
14.10
12.76
11.99
13.33
14.26
12.45
13.25
8.02
13.25
13.29
79
25.53
Net margin%
9.21
6.40
5.06
3.59
1.57
2.81
5.80
7.41
7.80
6.39
7.66
6.39
6.09
72
8.817
P/E ratio (avg)x
26.52
29.08
26.91
27.95
30.39
28.11
29.90
31.31
30.63
32.17
16.14
30.63
29.49
42
17.95
EV/EBITx
36.31
34.80
35.56
31.77
29.41
28.75
30.13
31.99
31.36
32.76
34.26
31.36
31.88
66
7.18
FCF yield (avg)%
7.77
6.02
6.41
5.72
4.57
4.79
2.81
1.72
2.02
0.75
9.15
2.02
4.68
22
15.58
FCF margin%
22.90
21.29
18.59
17.06
18.29
17.60
19.04
19.78
18.40
20.83
14.73
19.04
18.81
31
1.583
FCF / Net incomex
1.539
1.362
1.527
1.698
1.576
1.514
1.692
1.820
2.001
1.837
0.335
1.820
1.634
77
19.18
ROIC%
19.89
21.65
21.17
23.16
25.55
26.05
24.82
22.99
20.29
20.35
16.22
22.99
22.32
14
3.33
Return on equity%
24.72
25.48
22.60
23.86
21.92
19.57
19.23
17.02
14.75
12.22
14.83
17.02
20.75
66
18.93
Return on assets%
14.12
12.28
13.74
12.35
14.80
16.21
17.92
18.56
20.97
21.57
29.14
18.56
15.50
34
0.25
EPSNT$
0.49
0.58
0.69
0.75
0.88
1.02
1.08
1.26
1.47
1.50
0.26
11.19%
12.04%
—
4.35
EPS growth%
12.02
11.38
11.29
8.37
6.02
4.16
6.62
3.85
3.19
3.86
10.02
3.86
6.32
28
0.84
Bookvalue per shNT$
1.70
1.64
1.73
1.68
1.80
1.98
2.28
2.50
2.86
3.15
0.53
11.91%
7.71%
—
0.89
FCF per shareNT$
0.93
1.07
1.03
1.15
1.31
1.38
1.43
1.48
1.63
1.66
0.72
4.80%
7.53%
—
1.37
Dividend per shNT$
0.57
0.49
0.50
0.52
0.53
0.48
0.47
0.42
0.41
0.41
0.35
(4.89%)
(3.89%)
—
28.45
Div yield (avg)%
18.77
19.41
18.96
18.32
19.07
19.82
17.21
16.87
19.71
17.87
25.11
17.87
18.87
63
3.31
Payout ratio%
10.31
10.54
10.38
7.99
7.03
6.44
3.57
3.30
5.69
5.97
12.31
5.69
6.74
77
52.22
Shares (diluted)M
80.66
85.19
88.66
101.2
112.9
123.7
123.4
126.5
122.9
134.5
53.25
3.56%
5.65%
71
16.15
Buyback yield%
10.99
9.42
8.66
9.68
12.54
10.31
7.73
10.67
8.75
9.21
12.42
9.21
9.55
69
1.627
D/E ratiox
1.666
1.903
1.914
2.132
2.486
2.464
2.936
2.953
3.260
3.769
0.895
2.953
2.475
37
123.2
Enterprise valueNT$M
150.4
140.2
133.7
144.9
136.6
140.3
126.8
115.5
121.7
125.9
143.2
(1.62%)
(1.37%)
83
225.9
LT debtNT$M
158.5
153.1
166.4
159.5
163.7
163.9
173.6
180.6
210.3
214.8
43.86
5.59%
3.83%
23
Cost of revenue
5.15%
1.02×
Operating expenses
4.84%
0.99×
Spread over hurdle
10.16%