129.6
RevenueNT$M
120.3
119.2
121.5
124.4
123.3
123.2
121.4
119.3
118.2
120.1
139.6
(0.52%)
0.08%
80
5.81
Revenue growth%
13.34
12.39
10.64
8.28
10.14
8.34
9.80
9.02
6.63
6.91
19.18
8.34
9.41
90
28.66
Gross margin%
17.24
19.53
17.80
19.63
18.45
19.40
22.15
23.24
23.52
20.81
26.86
22.15
19.58
29
12.35
Operating margin%
15.08
13.80
11.56
10.22
8.22
7.72
8.54
10.33
8.27
10.70
26.19
8.54
10.28
11
10.53
Net margin%
16.61
16.60
17.95
19.24
17.09
16.04
18.75
16.84
17.91
17.42
14.28
17.42
17.26
56
9.183
P/E ratio (avg)x
16.11
16.33
15.78
16.44
17.36
19.34
18.65
21.63
22.74
21.93
17.68
21.63
18.01
62
36.55
EV/EBITx
21.04
23.72
24.78
24.97
28.54
32.82
37.49
42.64
42.43
41.54
14.13
41.54
30.68
86
22.60
FCF yield (avg)%
15.05
17.67
16.41
16.41
16.91
17.42
20.26
17.94
15.66
13.49
17.66
17.42
16.66
78
6.65
FCF margin%
6.43
9.00
7.28
6.20
9.04
9.75
11.53
11.70
12.29
14.05
6.62
11.70
9.40
51
1.499
FCF / Net incomex
1.192
1.213
1.334
1.461
1.704
1.794
2.022
2.112
2.086
2.240
0.697
2.086
1.749
22
10.08
ROIC%
9.21
11.38
8.42
10.07
9.62
10.84
12.70
10.93
10.83
10.02
21.11
10.84
10.45
12
19.48
Return on equity%
25.33
23.41
21.55
22.57
21.34
21.93
22.53
24.03
21.80
24.35
29.05
22.53
22.55
44
26.38
Return on assets%
11.17
14.01
13.54
13.29
12.14
10.93
9.67
10.68
10.19
12.13
10.48
10.68
11.65
55
0.93
EPSNT$
1.97
2.19
2.19
2.22
2.57
2.93
2.81
3.13
3.37
3.71
1.01
7.59%
6.20%
—
16.80
EPS growth%
10.68
11.26
8.30
6.85
3.89
2.71
1.44
4.23
1.49
3.73
8.72
2.71
4.06
93
0.79
Bookvalue per shNT$
1.57
1.74
1.84
2.01
2.29
2.65
3.10
2.90
3.37
3.77
1.04
10.51%
10.73%
—
1.41
FCF per shareNT$
0.98
0.97
0.95
0.93
0.99
1.15
1.31
1.55
1.82
2.04
1.51
15.62%
8.83%
—
1.57
Dividend per shNT$
2.05
2.44
2.58
2.64
3.08
3.07
3.49
4.22
4.67
5.16
0.92
10.86%
11.59%
—
13.70
Div yield (avg)%
6.18
8.26
6.26
7.59
9.08
9.28
11.62
12.83
11.03
13.95
20.98
11.62
9.18
14
2.22
Payout ratio%
2.84
2.18
0.40
0.40
2.39
0.40
2.24
0.40
0.54
3.18
15.70
0.54
1.36
83
23.75
Shares (diluted)M
35.82
40.18
40.49
46.50
50.45
55.61
60.13
65.55
71.62
81.28
23.01
10.01%
9.29%
64
3.98
Buyback yield%
6.63
6.84
4.72
3.49
6.32
6.77
4.64
6.82
7.97
5.49
26.44
6.77
6.48
24
0.933
D/E ratiox
1.026
0.977
0.929
1.016
1.054
1.024
1.048
1.096
1.067
1.178
1.473
1.067
1.037
36
60.30
Enterprise valueNT$M
13.21
12.22
11.90
10.63
9.398
8.914
9.091
8.141
8.658
7.765
90.50
(3.75%)
(5.90%)
74
126.5
LT debtNT$M
55.84
58.09
54.10
53.11
52.83
51.51
57.51
62.27
58.62
65.38
68.57
4.35%
2.37%
48
Cost of revenue
0.02%
0.99×
Operating expenses
0.33%
1.03×
Spread over hurdle
(3.16%)