184.8
RevenueNT$M
262.8
278.9
297.5
321.3
337.4
360.4
388.3
403.2
421.6
449.1
189.9
5.89%
6.08%
57
15.23
Revenue growth%
14.39
13.98
16.21
16.50
13.77
12.94
13.42
14.79
16.84
18.46
3.46
14.79
14.59
31
5.36
Gross margin%
23.59
25.70
22.84
25.54
27.48
29.22
30.82
29.87
27.12
29.69
22.68
29.69
27.30
47
13.77
Operating margin%
20.06
22.85
25.43
24.46
24.87
25.09
22.21
25.07
24.01
24.21
19.66
24.21
24.33
12
19.73
Net margin%
31.46
31.30
32.36
32.04
34.70
32.32
34.82
34.12
34.01
31.59
10.01
34.01
32.34
8
32.70
P/E ratio (avg)x
25.80
26.30
29.71
33.46
37.65
41.90
42.30
50.30
60.33
67.49
16.30
50.30
39.78
70
7.993
EV/EBITx
11.28
12.80
15.18
16.59
20.04
20.11
23.38
23.43
28.14
27.54
31.13
23.43
20.08
67
6.42
FCF yield (avg)%
12.61
14.62
15.30
14.17
14.93
17.02
16.30
15.87
14.21
13.88
14.22
15.87
14.78
72
25.88
FCF margin%
10.80
9.58
11.03
8.35
7.30
6.21
9.11
7.85
4.95
6.52
9.45
6.52
8.10
30
1.305
FCF / Net incomex
0.959
0.961
1.082
1.203
1.166
1.302
1.207
1.144
1.129
1.200
0.182
1.200
1.155
25
18.61
ROIC%
31.22
31.33
33.19
35.38
34.16
36.55
39.18
38.79
38.29
36.53
23.92
38.29
35.96
42
28.86
Return on equity%
1.80
3.44
1.23
0.40
0.40
0.82
0.40
0.40
0.40
1.01
7.69
0.40
0.61
91
18.11
Return on assets%
22.13
22.30
23.87
21.56
21.80
19.37
21.22
22.32
21.92
19.88
21.96
21.22
21.86
60
6.11
EPSNT$
6.05
7.23
7.64
8.62
8.63
9.01
10.39
10.09
11.52
12.20
6.81
7.17%
7.46%
—
5.12
EPS growth%
4.90
5.72
7.23
4.60
5.48
4.03
3.49
4.26
6.11
8.80
22.58
4.26
5.19
80
4.61
Bookvalue per shNT$
7.00
7.55
8.38
8.19
8.81
8.55
10.15
11.18
11.62
12.47
2.62
7.20%
6.59%
—
6.48
FCF per shareNT$
1.23
1.37
1.53
1.84
1.94
2.35
2.53
2.66
2.97
3.56
1.32
12.86%
11.33%
—
1.56
Dividend per shNT$
2.69
2.76
2.66
2.46
2.68
2.88
3.08
2.76
2.48
2.37
5.73
(2.45%)
(0.95%)
—
22.38
Div yield (avg)%
9.56
7.57
7.80
7.14
4.40
3.79
2.49
0.40
0.40
0.40
23.69
0.40
4.10
64
25.38
Payout ratio%
28.57
28.10
30.18
30.53
29.36
28.40
26.43
24.44
27.30
24.80
28.58
26.43
28.25
18
84.45
Shares (diluted)M
115.5
112.0
122.2
145.9
143.0
145.8
173.3
177.6
172.9
197.2
80.56
6.64%
5.42%
9
2.97
Buyback yield%
4.76
7.46
5.72
3.01
4.31
5.12
3.11
0.64
0.40
0.40
7.59
0.64
3.71
23
0.371
D/E ratiox
2.064
2.359
2.743
3.178
3.100
3.238
3.233
3.340
3.683
4.312
1.127
3.340
3.205
27
54.08
Enterprise valueNT$M
246.9
271.4
256.4
228.1
211.5
219.8
195.4
185.9
172.2
180.1
324.0
(3.16%)
(3.41%)
80
375.8
LT debtNT$M
462.4
537.0
598.5
651.9
632.3
628.7
625.9
640.5
631.9
714.4
150.5
2.47%
5.90%
55
Cost of revenue
6.42%
1.03×
Operating expenses
5.87%
0.98×
Cash and investments
17.29%
Spread over hurdle
14.46%