218.2
RevenueNT$M
309.7
315.0
311.9
306.1
304.4
302.3
307.8
308.4
306.7
308.0
236.7
0.24%
(0.28%)
63
23.87
Revenue growth%
3.62
2.57
5.47
5.56
8.16
10.15
9.65
9.81
8.10
8.81
9.02
9.65
8.13
85
11.92
Gross margin%
29.87
32.50
34.95
34.60
33.41
35.57
35.05
33.81
35.14
37.59
12.27
35.14
34.77
10
29.18
Operating margin%
13.92
14.07
11.45
13.98
13.07
16.03
14.05
11.29
12.52
11.95
4.62
12.52
13.50
12
8.25
Net margin%
20.88
18.46
17.15
15.15
12.69
10.45
12.76
14.46
11.84
9.64
18.76
11.84
13.61
76
28.62
P/E ratio (avg)x
20.12
17.86
19.62
20.36
20.61
18.00
17.37
16.12
16.30
15.17
11.03
16.30
17.93
66
7.387
EV/EBITx
23.77
24.90
23.13
24.96
23.96
21.71
19.65
19.95
18.34
16.56
35.15
19.65
22.42
48
13.85
FCF yield (avg)%
6.19
6.25
4.82
6.68
4.03
5.94
5.70
7.22
4.93
7.43
5.97
5.94
6.06
27
14.15
FCF margin%
9.02
7.94
10.36
13.25
14.31
13.84
11.66
14.56
17.47
15.06
2.05
14.56
13.55
53
0.743
FCF / Net incomex
0.713
0.643
0.606
0.622
0.571
0.525
0.515
0.493
0.430
0.443
0.514
0.493
0.548
70
23.98
ROIC%
11.14
13.20
10.36
10.45
7.89
10.60
12.95
15.01
14.26
16.36
25.34
14.26
12.04
84
17.11
Return on equity%
24.99
26.59
27.34
29.63
27.53
27.38
28.00
30.10
30.32
33.11
10.36
30.10
27.76
53
16.68
Return on assets%
23.11
20.61
18.43
20.18
20.63
20.20
17.88
17.30
20.28
19.19
7.10
19.19
20.19
66
2.57
EPSNT$
2.29
1.98
1.79
1.60
1.53
1.33
1.38
1.39
1.23
1.30
2.78
(3.18%)
(6.24%)
—
5.20
EPS growth%
18.22
19.74
19.07
19.56
22.20
24.41
22.35
22.61
19.72
21.74
20.11
22.35
20.74
14
0.95
Bookvalue per shNT$
5.21
5.47
5.80
6.57
6.56
6.86
8.08
7.86
9.42
10.85
1.50
10.58%
8.83%
—
3.07
FCF per shareNT$
4.41
4.67
5.28
6.11
6.42
6.66
7.45
8.13
7.75
7.65
0.79
3.55%
5.16%
—
0.99
Dividend per shNT$
3.50
3.93
4.00
4.04
4.68
4.62
5.22
5.92
6.67
7.59
4.21
10.13%
9.94%
—
3.24
Div yield (avg)%
30.68
32.90
32.56
34.06
33.84
31.09
32.84
30.39
30.32
32.25
20.63
31.09
32.41
69
20.97
Payout ratio%
3.50
3.04
1.33
1.46
0.40
1.55
0.60
0.63
1.55
4.07
11.10
1.55
1.51
30
26.89
Shares (diluted)M
43.00
49.09
57.43
67.97
80.65
80.80
80.17
80.39
86.27
91.20
27.23
2.49%
8.50%
57
18.89
Buyback yield%
10.40
11.86
12.33
13.35
15.35
15.10
14.56
12.62
14.89
13.50
21.95
14.56
13.42
64
0.287
D/E ratiox
1.171
1.072
1.036
0.949
1.004
0.937
0.872
0.768
0.844
0.884
0.663
0.872
0.943
10
68.58
Enterprise valueNT$M
311.3
298.7
276.5
299.1
337.2
335.5
374.5
360.6
362.8
377.0
74.13
2.26%
1.45%
90
108.6
LT debtNT$M
167.5
145.5
135.6
136.8
136.8
132.9
139.1
121.1
106.3
104.3
70.30
(5.29%)
(5.63%)
50
Cost of revenue
(0.28%)
1.00×
Operating expenses
0.20%
1.05×
Goodwill & intangibles
15.32%
Spread over hurdle
23.33%