509.9
RevenueNT$M
425.9
455.1
487.2
519.4
565.6
616.3
657.2
708.4
775.3
859.9
526.4
8.74%
8.27%
51
4.85
Revenue growth%
13.91
14.69
17.17
19.50
18.43
18.71
19.28
19.29
20.44
21.85
27.17
19.29
19.00
88
26.94
Gross margin%
33.75
33.30
35.32
35.08
36.39
36.97
34.99
34.15
31.75
31.88
26.12
34.15
34.57
7
4.13
Operating margin%
10.56
12.26
9.35
12.07
14.00
15.46
17.75
19.58
18.27
17.92
28.96
17.92
14.73
45
23.38
Net margin%
9.63
6.81
7.43
5.86
6.87
6.09
8.29
5.30
6.71
8.61
11.95
6.71
6.84
61
18.38
P/E ratio (avg)x
30.58
28.90
25.43
25.69
26.32
26.29
25.86
26.32
25.94
25.19
28.56
25.94
26.11
53
10.86
EV/EBITx
15.08
16.19
18.50
20.01
21.04
23.36
22.69
25.66
25.37
24.31
22.34
24.31
21.86
46
19.75
FCF yield (avg)%
24.88
22.09
24.85
24.75
25.89
24.56
26.05
25.53
22.94
22.88
17.04
24.56
24.80
77
9.47
FCF margin%
9.60
9.51
7.99
5.31
3.56
5.20
5.95
3.87
4.94
2.16
25.26
4.94
5.25
52
1.151
FCF / Net incomex
0.130
0.143
0.159
0.163
0.177
0.204
0.237
0.225
0.239
0.269
1.223
0.237
0.190
36
11.03
ROIC%
10.51
9.72
9.28
6.93
9.64
11.66
14.05
13.54
12.42
10.64
15.35
12.42
10.58
89
11.37
Return on equity%
17.56
17.85
17.97
16.40
19.34
17.72
16.09
15.62
15.01
12.56
10.61
15.62
16.98
34
29.68
Return on assets%
15.11
17.01
15.39
16.57
17.70
17.81
19.24
21.56
23.32
23.76
7.81
21.56
17.75
90
7.37
EPSNT$
10.56
10.60
11.21
11.81
10.83
10.66
9.97
10.62
10.01
11.03
8.06
0.36%
1.73%
—
6.08
EPS growth%
0.40
0.40
0.40
1.84
0.40
0.40
0.40
2.92
0.40
0.47
3.71
0.40
0.40
71
5.03
Bookvalue per shNT$
8.75
8.63
9.89
11.31
12.83
12.62
14.18
14.97
15.78
17.52
2.06
6.43%
6.66%
—
2.73
FCF per shareNT$
1.29
1.20
1.24
1.32
1.24
1.20
1.11
1.05
1.17
1.34
7.77
1.47%
0.33%
—
2.79
Dividend per shNT$
4.39
3.90
3.98
3.69
3.25
3.09
3.30
3.62
3.34
3.51
7.37
1.57%
(1.52%)
—
15.50
Div yield (avg)%
16.48
14.74
17.30
19.73
22.04
24.18
22.24
21.20
23.64
25.32
6.73
23.64
21.62
43
16.33
Payout ratio%
0.40
1.37
3.38
5.11
2.62
2.05
1.10
0.40
0.93
3.50
10.97
1.10
1.71
74
29.13
Shares (diluted)M
27.22
26.41
24.92
26.06
28.24
24.93
22.42
20.57
22.58
20.07
28.59
(6.60%)
(3.34%)
85
8.30
Buyback yield%
27.61
29.27
31.42
31.99
31.08
30.79
27.97
30.85
31.39
32.11
5.63
30.85
30.97
27
0.835
D/E ratiox
1.533
1.707
1.865
2.012
2.161
2.604
2.801
3.199
3.467
3.733
0.595
3.199
2.382
52
82.06
Enterprise valueNT$M
283.0
268.2
247.6
259.3
288.5
267.6
282.2
266.1
283.6
294.9
185.7
0.44%
0.36%
90
246.7
LT debtNT$M
28.62
31.71
31.24
34.43
31.88
34.35
30.27
26.56
27.49
26.62
33.90
(3.55%)
(1.11%)
11
Cost of revenue
8.27%
1.00×
Operating expenses
7.35%
0.92×
Property and equipment
14.93%
Spread over hurdle
66.50%