619.8
RevenueNT$M
734.5
747.4
767.2
793.5
800.7
829.0
855.0
867.1
876.4
880.9
669.9
1.93%
1.93%
81
14.30
Revenue growth%
27.68
25.41
23.01
21.86
19.43
19.39
19.71
18.06
17.73
19.92
14.95
19.39
19.81
26
14.06
Gross margin%
24.94
24.65
25.90
25.26
27.45
27.50
25.52
28.37
28.22
29.74
12.38
28.22
26.67
30
2.51
Operating margin%
1.78
0.40
2.49
2.83
5.61
7.00
7.18
8.23
5.48
6.77
9.29
7.00
5.54
30
21.26
Net margin%
27.25
28.26
28.98
27.76
25.06
26.42
28.25
30.25
30.45
31.63
28.31
30.25
28.25
9
7.774
P/E ratio (avg)x
32.18
32.76
29.99
29.68
29.65
29.67
26.95
30.78
31.30
33.15
32.25
30.78
30.38
34
19.44
EV/EBITx
13.25
13.63
13.22
13.82
13.97
14.42
14.09
14.09
12.44
11.16
22.98
14.09
13.73
25
29.84
FCF yield (avg)%
21.25
19.24
20.27
22.09
24.96
25.86
25.04
24.63
23.99
24.85
13.39
24.85
24.31
20
4.29
FCF margin%
5.97
8.25
5.31
2.96
2.43
1.40
3.83
5.63
4.30
2.23
15.58
3.83
4.06
51
0.649
FCF / Net incomex
0.183
0.190
0.201
0.212
0.225
0.228
0.231
0.208
0.210
0.205
0.406
0.210
0.209
67
22.22
ROIC%
0.40
0.40
3.26
3.68
3.43
1.37
0.84
1.14
0.40
2.40
14.09
1.14
1.26
19
18.73
Return on equity%
0.40
1.18
2.16
1.77
3.95
5.26
4.73
1.89
3.86
3.37
6.26
3.86
2.77
85
29.09
Return on assets%
31.16
28.54
28.67
26.11
26.93
28.76
31.07
32.30
35.11
36.20
9.95
32.30
29.91
69
13.84
EPSNT$
11.56
12.33
12.13
10.92
10.05
9.55
8.50
8.31
8.69
8.08
14.88
(4.28%)
(3.16%)
—
24.64
EPS growth%
1.19
1.93
3.98
6.46
8.73
10.49
11.51
8.59
10.44
11.95
14.85
10.49
8.66
8
5.68
Bookvalue per shNT$
17.08
20.50
21.25
22.45
25.52
24.84
29.20
32.89
34.61
41.63
4.69
10.28%
9.40%
—
18.59
FCF per shareNT$
21.91
24.67
26.63
28.08
30.94
33.28
31.94
36.29
34.76
36.44
17.39
3.33%
5.86%
—
11.41
Dividend per shNT$
6.97
6.96
6.71
7.20
6.96
7.39
7.11
6.20
6.69
5.75
20.42
(3.72%)
(1.47%)
—
24.15
Div yield (avg)%
22.89
24.27
24.67
27.31
26.03
23.88
24.16
22.92
24.82
25.50
23.37
24.16
24.47
17
29.44
Payout ratio%
14.98
14.94
17.09
19.61
16.88
18.09
19.39
19.69
18.35
17.97
17.40
18.35
18.03
30
28.64
Shares (diluted)M
27.21
25.53
24.01
23.07
19.79
20.42
21.13
21.60
18.53
17.33
29.10
(2.62%)
(4.15%)
41
11.72
Buyback yield%
10.10
7.98
6.56
4.27
2.14
0.92
2.54
3.23
4.98
6.49
14.24
3.23
4.62
92
0.305
D/E ratiox
1.116
1.147
1.213
1.267
1.370
1.335
1.473
1.688
1.839
1.863
0.874
1.688
1.352
30
593.6
Enterprise valueNT$M
529.8
494.7
473.5
520.9
512.7
545.4
498.2
543.0
533.3
556.2
148.8
1.64%
1.20%
46
307.3
LT debtNT$M
382.5
446.1
503.8
501.8
511.5
612.9
641.1
746.9
769.6
895.2
659.4
11.84%
9.69%
19
Cost of revenue
1.75%
0.98×
Operating expenses
1.87%
0.99×
Spread over hurdle
12.38%