12.98
RevenueNT$M
13.89
14.43
15.30
16.13
17.12
18.31
19.69
21.02
22.46
24.03
13.28
7.02%
6.41%
51
25.00
Revenue growth%
35.25
32.89
33.31
31.42
29.24
30.43
31.48
29.77
26.93
24.00
25.69
29.77
30.93
60
15.36
Gross margin%
21.12
18.33
17.56
15.10
13.73
14.51
13.31
12.13
12.86
10.18
27.33
12.86
14.12
92
2.10
Operating margin%
7.07
6.62
6.86
4.10
3.47
5.08
3.23
5.21
7.55
5.25
12.93
5.21
5.23
44
14.56
Net margin%
27.49
29.57
29.55
31.01
30.67
31.33
30.69
31.65
29.45
30.24
5.60
30.69
30.45
6
34.27
P/E ratio (avg)x
52.03
50.21
54.60
57.44
57.28
60.78
61.35
68.55
79.84
81.39
7.899
68.55
59.11
29
33.21
EV/EBITx
24.10
25.98
23.75
20.99
21.28
21.91
20.44
21.51
21.71
23.97
32.61
21.71
21.81
59
25.03
FCF yield (avg)%
12.33
10.64
13.41
15.89
17.47
17.09
19.74
18.66
20.67
21.02
22.01
19.74
17.28
67
10.98
FCF margin%
1.63
4.54
7.10
6.65
7.80
6.79
4.80
7.36
10.05
11.22
18.61
7.36
6.94
60
1.626
FCF / Net incomex
0.566
0.555
0.541
0.523
0.555
0.591
0.584
0.599
0.607
0.682
0.629
0.599
0.575
55
15.22
ROIC%
27.85
26.90
29.16
31.85
34.39
36.21
38.02
35.41
33.08
34.01
24.19
35.41
33.55
15
10.93
Return on equity%
10.22
9.71
7.40
7.61
4.96
7.35
8.06
5.24
6.74
4.48
22.48
6.74
7.37
95
26.49
Return on assets%
20.08
21.40
20.22
19.80
22.27
20.08
22.37
20.52
22.99
22.74
21.61
22.37
20.96
65
0.96
EPSNT$
1.55
1.82
1.93
2.20
2.61
2.96
2.87
3.16
3.27
3.17
1.05
3.93%
9.36%
—
19.63
EPS growth%
4.40
2.29
0.40
0.73
0.40
0.40
0.40
0.40
1.63
3.01
10.38
0.40
0.56
12
0.75
Bookvalue per shNT$
0.91
0.90
1.00
1.16
1.27
1.37
1.60
1.70
1.99
2.10
0.55
10.63%
9.93%
—
0.60
FCF per shareNT$
1.63
1.65
1.77
1.88
2.09
2.07
2.23
2.60
2.47
2.68
1.59
5.08%
5.61%
—
1.69
Dividend per shNT$
0.78
0.83
0.79
0.72
0.78
0.72
0.67
0.62
0.60
0.61
1.09
(4.85%)
(3.74%)
—
8.00
Div yield (avg)%
16.93
15.64
15.00
12.02
12.21
11.54
11.28
13.01
14.08
14.98
13.96
13.01
13.54
78
29.26
Payout ratio%
9.95
10.05
12.64
9.79
11.77
14.65
16.79
14.97
12.59
9.68
7.58
14.65
12.18
60
15.82
Shares (diluted)M
20.70
22.76
24.59
24.38
28.66
33.70
39.63
38.46
39.76
39.35
16.28
6.54%
6.28%
61
12.95
Buyback yield%
8.92
7.92
6.43
8.75
9.41
11.93
10.56
9.48
9.50
8.20
17.45
9.50
9.17
36
0.431
D/E ratiox
1.565
1.720
1.776
1.806
1.703
1.572
1.685
1.898
1.814
1.931
1.277
1.814
1.748
66
20.96
Enterprise valueNT$M
10.22
11.31
13.10
14.05
12.97
13.89
14.84
15.51
17.43
20.00
3.049
9.04%
8.14%
26
6.003
LT debtNT$M
15.83
15.54
14.55
15.18
12.78
12.93
11.89
11.58
11.32
10.54
4.996
(3.78%)
(5.26%)
21
Cost of revenue
6.36%
1.00×
Operating expenses
6.70%
1.03×
Goodwill & intangibles
17.44%
Spread over hurdle
38.81%