6.902
RevenueNT$M
65.68
67.12
67.58
66.53
65.44
64.93
65.11
65.68
66.16
67.20
7.084
0.53%
0.24%
35
4.76
Revenue growth%
14.44
17.18
19.46
20.51
23.14
24.81
24.55
23.87
22.85
22.56
5.35
23.87
22.70
37
3.22
Gross margin%
23.25
23.69
25.43
23.52
22.91
21.02
19.54
18.91
17.98
17.19
6.00
18.91
21.97
88
21.25
Operating margin%
0.40
2.76
1.39
1.69
1.40
0.40
0.40
0.40
2.22
3.13
17.61
0.40
1.40
15
27.62
Net margin%
7.47
8.53
9.24
9.32
7.96
6.34
5.52
6.83
4.53
5.34
14.03
5.52
7.15
75
7.598
P/E ratio (avg)x
18.36
18.57
20.15
21.89
24.73
28.05
30.10
29.44
33.42
36.67
19.85
30.10
26.39
18
31.58
EV/EBITx
21.25
22.37
20.99
22.37
23.93
24.06
25.33
23.48
21.58
21.10
21.07
23.48
22.37
65
26.62
FCF yield (avg)%
20.27
20.58
23.23
21.60
23.27
21.93
21.39
22.44
21.57
20.02
27.90
21.57
21.59
81
22.29
FCF margin%
16.37
19.02
21.51
23.58
21.52
20.43
22.75
20.53
22.75
23.60
26.98
22.75
21.51
53
1.001
FCF / Net incomex
1.174
1.090
0.950
0.837
0.751
0.796
0.772
0.714
0.611
0.565
0.957
0.714
0.784
43
20.07
ROIC%
31.39
31.21
33.12
30.69
32.52
32.71
34.24
34.64
37.31
37.70
22.95
34.64
32.92
17
23.40
Return on equity%
22.58
23.98
25.68
24.87
26.39
28.51
26.42
27.78
28.22
26.40
18.73
27.78
26.40
14
20.38
Return on assets%
26.18
26.85
24.27
26.45
25.52
27.01
28.06
31.03
32.64
29.90
7.76
29.90
26.93
5
0.27
EPSNT$
0.29
0.31
0.33
0.32
0.35
0.34
0.33
0.34
0.35
0.39
0.28
2.15%
4.06%
—
17.48
EPS growth%
31.12
32.81
34.41
36.32
38.76
40.42
39.48
39.05
40.16
38.05
6.10
39.48
38.40
14
0.30
Bookvalue per shNT$
0.99
1.10
1.10
1.11
1.20
1.32
1.39
1.42
1.41
1.39
0.51
3.07%
3.17%
—
0.90
FCF per shareNT$
1.38
1.21
1.06
1.10
1.13
0.98
1.00
0.99
0.95
0.83
1.42
(5.90%)
(5.43%)
—
1.44
Dividend per shNT$
1.56
1.48
1.49
1.51
1.47
1.62
1.55
1.68
1.58
1.65
1.91
2.29%
1.16%
—
14.37
Div yield (avg)%
18.91
16.24
17.27
19.13
21.09
18.60
17.84
18.08
18.79
18.61
2.12
18.60
18.60
21
16.94
Payout ratio%
12.84
14.45
13.91
11.37
12.30
12.13
10.88
8.78
9.05
7.04
3.42
9.05
11.75
13
14.90
Shares (diluted)M
18.11
16.53
15.86
14.61
13.82
15.32
14.33
15.27
16.83
16.97
15.12
4.20%
(0.39%)
41
9.15
Buyback yield%
23.89
26.81
27.22
29.55
29.93
29.32
29.80
30.71
30.30
30.98
11.07
30.30
29.67
58
1.466
D/E ratiox
1.748
1.937
2.012
2.350
2.304
2.421
2.704
3.066
3.290
3.819
0.181
3.066
2.385
65
43.70
Enterprise valueNT$M
65.70
66.81
66.27
74.49
75.61
73.05
80.95
89.77
103.4
110.1
22.70
7.81%
6.15%
54
15.60
LT debtNT$M
44.38
49.04
49.31
46.62
50.04
50.71
55.30
54.71
60.06
58.22
45.54
3.08%
2.09%
67
Cost of revenue
0.69%
1.05×
Operating expenses
(0.41%)
0.94×
Spread over hurdle
24.74%