599.0
RevenueNT$M
660.4
693.9
743.4
762.3
797.0
817.0
861.8
891.6
952.6
985.1
637.6
4.33%
4.46%
86
26.75
Revenue growth%
11.80
12.52
14.28
12.24
13.24
12.35
12.11
11.72
10.01
11.83
23.67
11.83
12.18
86
13.94
Gross margin%
12.71
11.33
9.70
12.19
10.76
8.01
8.59
7.36
10.14
12.97
11.75
8.59
10.45
36
28.04
Operating margin%
13.26
12.35
10.35
12.33
12.95
15.60
13.69
15.15
15.03
14.85
28.09
15.03
13.47
27
6.51
Net margin%
29.89
29.72
29.64
31.54
28.89
26.90
27.92
30.46
31.15
32.71
20.31
30.46
29.81
32
21.71
P/E ratio (avg)x
40.62
39.51
43.95
41.92
38.66
41.45
46.06
48.29
49.00
55.18
17.30
48.29
42.94
84
30.58
EV/EBITx
28.68
29.80
27.36
28.89
30.57
32.77
32.58
32.50
32.46
29.94
9.686
32.50
30.26
88
10.67
FCF yield (avg)%
14.18
13.62
15.00
15.18
17.39
17.42
17.05
17.32
16.18
16.68
25.69
17.05
16.43
77
4.53
FCF margin%
11.35
13.88
15.50
16.39
17.12
16.37
14.02
13.86
16.63
17.05
3.76
16.37
15.93
59
0.172
FCF / Net incomex
0.286
0.291
0.311
0.337
0.368
0.331
0.310
0.330
0.329
0.370
0.285
0.330
0.329
18
5.52
ROIC%
23.00
20.11
21.19
22.51
19.89
19.59
18.51
18.57
17.76
17.33
12.38
18.51
19.74
27
19.90
Return on equity%
0.40
0.64
1.18
0.40
0.40
1.82
1.88
2.74
1.55
2.40
8.20
1.88
1.37
77
16.57
Return on assets%
16.37
18.45
19.05
21.52
20.84
22.01
22.21
24.88
24.41
22.90
13.26
22.90
21.77
60
8.27
EPSNT$
6.23
5.74
5.11
4.90
4.85
5.20
5.58
5.30
5.40
4.66
9.18
(0.79%)
(2.41%)
—
4.42
EPS growth%
24.87
27.41
29.55
30.15
30.45
28.06
29.18
26.76
29.61
30.84
5.00
29.18
29.36
51
7.96
Bookvalue per shNT$
3.22
3.48
3.57
3.81
3.50
3.72
3.61
3.34
3.23
3.04
1.70
(2.73%)
0.21%
—
2.02
FCF per shareNT$
5.50
5.42
5.79
5.89
5.69
6.21
6.47
7.01
7.97
8.97
4.49
9.51%
6.41%
—
8.39
Dividend per shNT$
9.79
10.84
11.17
10.93
12.10
13.29
13.93
15.72
16.48
18.22
8.89
8.53%
7.33%
—
3.98
Div yield (avg)%
0.40
0.40
0.40
0.40
0.62
3.05
5.71
7.91
8.25
5.61
3.72
5.71
1.83
30
2.98
Payout ratio%
22.58
20.01
22.76
24.94
26.54
27.52
27.76
26.77
26.84
25.82
20.79
26.84
26.18
25
51.09
Shares (diluted)M
70.09
68.36
79.59
90.80
95.10
97.01
100.1
112.1
109.6
122.4
52.04
5.17%
5.69%
55
12.54
Buyback yield%
12.39
10.37
9.36
7.37
7.43
7.26
8.83
7.20
9.35
10.74
25.55
8.83
9.09
88
1.681
D/E ratiox
1.409
1.470
1.369
1.221
1.313
1.256
1.221
1.308
1.142
1.102
0.947
1.221
1.282
76
1.045
Enterprise valueNT$B
0.546
0.613
0.592
0.562
0.647
0.682
0.681
0.784
0.896
0.839
1.074
5.36%
4.34%
17
984.2
LT debtNT$M
439.1
478.5
460.0
511.4
507.0
457.9
404.5
407.6
414.1
394.5
494.3
(4.89%)
(1.51%)
59
Cost of revenue
4.46%
1.00×
Operating expenses
4.02%
0.96×
Property and equipment
17.16%
Spread over hurdle
(1.69%)