9.396
RevenueNT$M
35.68
38.00
39.48
41.13
42.51
43.75
45.98
49.05
51.50
52.88
9.867
4.46%
4.38%
39
25.57
Revenue growth%
22.22
21.40
21.05
23.08
21.77
24.16
22.64
24.88
26.06
28.18
9.34
24.88
22.86
53
23.68
Gross margin%
28.25
26.08
28.04
30.58
29.37
30.64
28.07
29.41
28.62
29.31
29.90
29.31
28.97
27
10.40
Operating margin%
14.86
12.13
11.75
11.91
8.97
6.50
8.91
10.38
12.14
12.55
22.48
10.38
11.83
13
24.64
Net margin%
21.31
23.66
25.61
28.46
26.60
28.91
27.01
25.69
23.29
25.54
20.56
25.69
25.65
21
16.40
P/E ratio (avg)x
9.653
9.072
8.936
9.413
9.120
9.157
8.616
7.867
7.497
6.508
19.58
7.867
9.004
25
21.89
EV/EBITx
20.43
20.35
22.70
24.38
23.97
25.59
25.73
30.29
34.38
37.22
10.49
30.29
24.98
8
27.80
FCF yield (avg)%
15.13
14.18
16.76
15.28
16.84
15.01
13.34
14.54
12.11
10.25
8.99
13.34
14.77
57
18.59
FCF margin%
26.83
24.87
25.90
25.50
23.93
23.25
25.05
27.31
25.06
26.74
24.91
25.06
25.28
56
1.320
FCF / Net incomex
0.227
0.221
0.205
0.188
0.190
0.180
0.168
0.183
0.174
0.169
0.843
0.174
0.186
72
4.14
ROIC%
17.28
14.47
12.69
10.70
10.28
7.83
7.39
7.20
9.36
8.01
17.48
7.83
9.82
34
3.87
Return on equity%
18.77
18.26
18.24
18.31
16.50
16.96
14.14
13.15
11.93
14.02
2.37
14.02
16.73
61
3.52
Return on assets%
10.45
8.28
11.17
13.49
10.90
10.83
8.68
9.17
9.67
8.75
5.34
9.17
10.06
77
0.52
EPSNT$
0.67
0.71
0.73
0.73
0.71
0.74
0.80
0.82
0.86
0.99
0.57
6.93%
4.75%
—
17.79
EPS growth%
13.15
12.85
12.21
10.49
10.58
11.91
10.12
10.62
8.24
10.61
10.45
10.61
10.61
69
0.54
Bookvalue per shNT$
0.34
0.33
0.30
0.32
0.28
0.27
0.28
0.30
0.30
0.33
0.24
2.86%
(1.25%)
—
0.22
FCF per shareNT$
0.35
0.40
0.47
0.53
0.51
0.53
0.53
0.61
0.62
0.58
0.84
2.69%
4.96%
—
0.26
Dividend per shNT$
1.05
1.14
1.02
1.08
1.12
1.06
1.08
0.95
0.94
0.81
0.88
(6.42%)
(1.97%)
—
7.09
Div yield (avg)%
20.25
18.13
18.06
19.53
20.40
23.17
23.25
21.09
22.92
23.38
2.73
23.17
20.75
69
27.86
Payout ratio%
8.41
6.85
9.41
12.09
12.99
14.70
17.60
15.52
16.54
16.10
24.16
16.10
13.85
77
35.13
Shares (diluted)M
45.26
45.70
44.01
42.15
46.78
49.98
51.81
48.38
54.70
58.78
34.09
4.67%
4.00%
12
23.98
Buyback yield%
22.92
22.48
24.00
26.19
27.84
29.13
26.87
24.58
22.58
23.77
7.63
24.58
24.29
57
0.550
D/E ratiox
1.148
1.082
1.108
1.180
1.352
1.564
1.528
1.563
1.582
1.554
0.136
1.563
1.440
48
8.261
Enterprise valueNT$M
40.94
38.78
38.56
40.09
37.54
35.16
36.16
41.74
39.86
38.49
22.95
0.50%
0.45%
63
12.66
LT debtNT$M
38.17
35.09
37.21
34.44
35.40
36.31
37.53
37.09
37.31
39.04
35.36
1.98%
0.47%
44
Cost of revenue
4.75%
1.04×
Operating expenses
3.64%
0.93×
Property and equipment
18.79%
Goodwill & intangibles
14.34%
Spread over hurdle
16.87%