47.29
RevenueNT$M
149.9
150.3
149.5
150.0
147.7
149.1
151.3
153.2
150.2
148.1
48.60
0.05%
(0.03%)
44
10.06
Revenue growth%
8.01
6.61
9.57
9.06
7.71
9.80
12.31
14.55
14.10
16.20
8.38
14.10
9.69
95
29.75
Gross margin%
21.16
23.43
21.95
19.20
20.39
22.84
20.47
21.49
22.23
21.72
10.85
21.72
21.61
33
7.32
Operating margin%
19.29
17.17
17.03
16.10
17.26
18.53
18.03
15.86
16.18
15.66
20.15
16.18
17.10
82
28.16
Net margin%
6.99
9.17
11.80
8.96
11.82
12.35
12.83
15.21
12.65
10.88
22.48
12.65
11.81
6
6.925
P/E ratio (avg)x
37.46
42.78
44.41
49.52
47.51
48.41
53.43
60.23
62.93
59.79
34.57
59.79
48.97
74
8.582
EV/EBITx
25.60
24.80
27.27
30.29
30.80
35.29
33.59
36.50
33.89
31.87
10.44
33.89
31.34
53
6.38
FCF yield (avg)%
4.81
2.62
4.76
3.36
5.13
4.79
6.00
3.44
5.71
4.62
18.15
4.79
4.78
24
25.59
FCF margin%
26.61
25.55
28.35
26.09
26.21
27.55
30.02
30.09
29.60
31.67
22.89
30.02
27.95
11
0.900
FCF / Net incomex
1.774
1.859
2.016
1.876
1.859
1.994
2.235
2.113
2.044
2.336
1.266
2.113
2.005
76
4.51
ROIC%
15.32
15.99
13.06
14.32
11.36
11.45
9.89
10.47
12.65
13.77
13.60
11.45
12.86
87
26.17
Return on equity%
20.63
19.44
21.19
21.00
21.05
22.06
23.63
22.26
21.34
21.17
23.68
22.06
21.18
39
28.96
Return on assets%
30.57
32.44
32.14
31.99
34.87
34.04
36.70
34.14
32.62
30.45
9.82
34.04
32.53
92
1.01
EPSNT$
3.56
3.98
3.70
4.13
4.71
4.77
5.43
6.09
6.23
6.82
1.12
7.69%
6.69%
—
9.03
EPS growth%
16.45
17.14
14.78
16.67
15.14
17.92
19.14
21.25
22.91
24.88
28.59
21.25
17.53
41
3.02
Bookvalue per shNT$
0.70
0.73
0.83
0.79
0.78
0.83
0.79
0.90
0.94
1.08
2.35
6.70%
5.17%
—
1.90
FCF per shareNT$
1.75
1.83
1.99
1.97
2.01
2.31
2.25
2.36
2.62
3.02
1.36
8.48%
6.66%
—
2.90
Dividend per shNT$
0.55
0.63
0.63
0.59
0.62
0.71
0.71
0.69
0.77
0.76
0.56
3.94%
2.61%
—
5.03
Div yield (avg)%
14.10
12.82
14.82
14.75
15.06
12.81
10.34
9.57
6.82
9.79
15.10
9.79
12.81
78
26.83
Payout ratio%
0.40
0.40
2.30
1.14
1.20
0.40
1.34
0.40
2.90
0.40
28.68
0.40
0.77
28
25.62
Shares (diluted)M
37.78
36.42
42.73
40.78
41.21
46.59
54.76
63.55
65.12
66.26
25.59
9.97%
7.64%
65
23.18
Buyback yield%
18.81
18.57
19.09
17.27
18.88
20.05
20.10
17.18
20.06
21.58
16.38
20.06
18.99
77
0.994
D/E ratiox
0.713
0.814
0.922
1.019
1.019
1.026
1.119
1.200
1.126
1.110
0.199
1.119
1.023
15
111.9
Enterprise valueNT$M
11.36
10.77
10.18
8.982
8.329
8.716
9.400
8.831
7.894
8.729
93.50
0.94%
(3.26%)
49
56.62
LT debtNT$M
60.42
61.93
61.80
68.35
68.13
69.71
71.68
83.47
86.58
93.68
104.8
6.58%
4.46%
10
Cost of revenue
(0.15%)
0.99×
Operating expenses
0.03%
1.01×
Property and equipment
18.54%
Spread over hurdle
29.36%