190.7
RevenueNT$M
374.6
373.0
382.7
380.2
379.9
383.3
387.5
399.6
410.0
419.7
213.0
2.01%
1.23%
91
6.77
Revenue growth%
18.84
17.97
17.41
15.11
17.25
18.38
15.38
16.04
17.15
15.21
11.84
16.04
17.20
74
24.77
Gross margin%
24.00
26.65
26.62
24.89
25.01
27.87
30.60
28.22
30.28
29.72
9.84
29.72
27.26
50
27.21
Operating margin%
20.69
17.94
20.23
19.05
19.83
18.59
16.74
19.29
16.33
14.01
8.19
16.74
18.82
41
2.37
Net margin%
19.91
19.93
18.51
15.57
17.99
16.51
17.43
20.12
19.29
20.21
17.20
19.29
18.90
40
36.86
P/E ratio (avg)x
22.23
24.12
22.76
23.34
23.86
26.21
28.57
26.91
30.48
32.53
30.03
28.57
25.16
92
6.222
EV/EBITx
13.93
14.26
14.39
15.87
17.86
18.08
19.45
20.32
21.24
22.89
13.04
20.32
17.97
35
25.62
FCF yield (avg)%
21.31
19.30
21.99
21.26
22.20
22.55
21.10
19.97
17.81
18.39
5.05
19.97
21.18
72
3.27
FCF margin%
9.90
8.57
6.87
8.50
9.14
6.52
6.67
9.56
8.19
10.13
8.09
8.19
8.54
68
1.512
FCF / Net incomex
1.468
1.589
1.491
1.554
1.757
1.746
1.989
1.981
2.262
2.350
0.101
1.989
1.751
5
21.47
ROIC%
20.70
19.55
19.68
21.15
18.58
18.58
20.79
19.79
18.86
21.28
7.62
19.79
19.74
40
26.83
Return on equity%
0.40
0.40
2.45
1.62
2.40
0.55
0.40
0.40
0.40
1.84
19.43
0.40
0.47
51
29.57
Return on assets%
27.00
27.66
27.35
27.60
29.61
32.48
34.49
33.74
36.02
37.36
13.06
34.49
31.04
10
1.43
EPSNT$
1.14
1.28
1.24
1.21
1.23
1.43
1.41
1.60
1.82
1.81
1.54
8.07%
6.04%
—
17.16
EPS growth%
8.80
10.23
8.24
7.36
5.23
6.11
8.57
8.73
7.55
4.89
19.01
7.55
7.90
91
1.19
Bookvalue per shNT$
0.49
0.52
0.61
0.72
0.73
0.73
0.74
0.73
0.82
0.91
0.62
4.31%
7.83%
—
0.49
FCF per shareNT$
0.77
0.82
0.78
0.83
0.96
1.01
1.17
1.34
1.41
1.58
0.30
10.59%
7.31%
—
1.28
Dividend per shNT$
1.34
1.36
1.33
1.32
1.54
1.68
1.95
2.07
2.43
2.54
1.08
10.48%
7.48%
—
18.23
Div yield (avg)%
13.03
10.36
7.39
8.44
10.81
11.58
11.50
13.92
13.42
11.52
26.18
11.58
11.51
7
21.27
Payout ratio%
6.63
7.05
8.64
8.03
10.00
12.92
14.94
12.65
10.38
9.88
19.93
12.65
9.94
58
78.75
Shares (diluted)M
65.94
62.29
54.95
56.79
49.45
50.93
51.52
50.32
44.86
46.69
77.25
(1.14%)
(3.67%)
20
23.38
Buyback yield%
29.17
28.81
29.27
30.94
31.91
30.94
32.59
32.19
34.72
33.91
21.96
32.59
31.43
56
1.004
D/E ratiox
1.741
1.941
2.297
2.734
2.663
3.143
3.562
3.874
4.265
4.852
0.601
3.874
2.939
82
389.0
Enterprise valueNT$M
259.0
291.8
303.5
319.4
351.5
349.1
394.5
377.3
402.3
459.6
165.8
5.51%
5.19%
32
19.58
LT debtNT$M
143.5
140.8
151.3
134.0
130.8
141.9
129.7
114.7
101.7
110.9
148.3
(3.25%)
(3.63%)
18
Cost of revenue
1.43%
1.02×
Operating expenses
0.64%
0.94×
Property and equipment
15.87%
Spread over hurdle
14.50%