150.7
RevenueNT$M
226.5
223.3
230.2
232.7
232.3
229.2
226.2
233.4
230.2
236.7
158.3
0.38%
0.74%
66
25.68
Revenue growth%
14.52
13.11
10.39
10.38
10.49
11.92
14.43
15.58
13.28
10.77
25.20
13.28
12.52
87
5.74
Gross margin%
3.46
3.78
5.77
5.22
7.15
5.18
6.44
6.49
5.32
3.93
17.90
5.32
5.27
53
27.79
Operating margin%
24.05
26.82
26.22
23.41
20.50
18.40
20.57
18.57
20.58
23.34
24.90
20.57
21.96
22
28.32
Net margin%
19.56
20.42
19.53
18.79
19.84
19.68
16.82
16.59
14.29
12.21
19.06
16.59
19.16
38
31.40
P/E ratio (avg)x
44.92
50.43
54.06
54.67
61.74
72.45
85.51
102.7
102.2
106.9
34.43
102.2
67.09
81
28.57
EV/EBITx
7.749
7.327
8.214
8.297
7.903
8.435
8.560
8.760
8.798
9.375
27.90
8.760
8.366
75
10.61
FCF yield (avg)%
34.04
31.46
30.11
28.67
30.76
33.63
33.79
31.99
34.21
36.07
29.12
33.79
32.81
23
7.47
FCF margin%
23.07
21.36
18.53
17.18
15.69
13.97
11.93
12.01
10.13
10.39
8.93
11.93
14.83
13
0.413
FCF / Net incomex
1.107
0.998
0.890
0.837
0.790
0.772
0.823
0.871
0.884
0.921
1.799
0.871
0.878
87
20.88
ROIC%
27.57
26.74
23.97
26.55
25.86
27.74
30.41
29.57
30.83
31.17
24.72
30.41
27.65
24
19.94
Return on equity%
17.00
15.65
14.76
17.06
18.53
19.13
18.15
20.62
21.94
22.55
23.74
20.62
18.34
57
19.23
Return on assets%
26.58
24.80
27.29
30.08
32.94
31.50
32.19
30.56
31.22
33.52
29.46
31.50
30.89
65
1.12
EPSNT$
1.57
1.65
1.89
2.02
2.35
2.46
2.52
2.48
2.58
2.77
1.16
3.31%
5.98%
—
14.07
EPS growth%
27.22
27.97
26.18
23.96
21.58
22.27
21.62
19.74
22.71
23.85
10.34
22.27
23.28
32
0.61
Bookvalue per shNT$
1.62
1.83
1.87
1.92
2.08
2.36
2.64
2.58
2.78
2.82
2.26
6.25%
5.53%
—
1.24
FCF per shareNT$
0.87
0.97
1.04
1.12
1.25
1.18
1.10
1.11
1.15
1.25
0.89
(0.05%)
3.59%
—
0.98
Dividend per shNT$
0.93
0.91
1.03
1.10
1.18
1.21
1.39
1.53
1.53
1.55
2.12
5.60%
6.28%
—
21.30
Div yield (avg)%
18.96
20.43
21.61
23.26
22.92
24.70
21.70
19.79
16.82
19.34
26.31
19.79
21.02
69
28.51
Payout ratio%
18.72
19.85
19.30
21.06
22.93
22.42
21.07
20.41
20.11
19.33
11.55
20.41
20.26
83
56.31
Shares (diluted)M
82.21
81.59
91.31
105.3
122.1
142.2
146.3
143.3
147.3
169.3
56.34
6.76%
8.79%
88
8.48
Buyback yield%
19.92
19.81
21.48
21.09
20.83
21.57
18.91
19.94
19.01
17.80
13.44
19.01
19.93
80
1.400
D/E ratiox
1.683
1.930
2.200
2.515
2.591
2.918
2.743
2.923
2.909
2.928
0.892
2.918
2.667
33
157.3
Enterprise valueNT$M
341.9
386.7
388.3
468.4
515.1
519.5
596.5
674.5
712.7
742.9
208.5
7.60%
9.19%
86
10.12
LT debtNT$M
126.6
137.4
124.0
117.7
113.5
105.3
110.0
113.9
104.1
102.5
192.8
(2.02%)
(2.08%)
90
Cost of revenue
0.74%
1.00×
Operating expenses
0.70%
1.00×
Goodwill & intangibles
17.34%
Spread over hurdle
67.42%