23.09
RevenueNT$M
76.00
75.95
76.95
78.00
77.97
79.57
80.86
80.30
82.72
82.46
24.46
1.12%
0.69%
21
11.68
Revenue growth%
28.89
26.09
28.37
26.94
27.81
26.32
28.88
26.29
25.33
24.68
4.20
26.29
26.63
63
9.48
Gross margin%
16.52
16.16
17.33
19.01
21.15
20.41
19.37
17.04
18.41
18.32
17.75
18.41
18.37
84
14.13
Operating margin%
14.48
15.24
13.04
14.83
13.78
15.28
13.16
12.84
13.00
12.46
26.82
13.00
13.47
45
6.37
Net margin%
9.46
9.99
8.64
8.39
7.21
10.05
12.48
14.05
15.36
15.57
15.00
14.05
10.02
19
9.822
P/E ratio (avg)x
8.351
8.646
9.088
8.716
9.408
9.266
10.15
10.00
10.21
11.50
8.894
10.15
9.337
85
35.34
EV/EBITx
23.27
24.86
27.62
29.33
32.55
34.33
34.49
32.57
33.64
31.22
9.841
33.64
31.89
64
22.61
FCF yield (avg)%
10.60
9.80
11.79
13.83
15.17
14.28
11.74
10.09
9.30
11.03
6.59
11.03
11.38
74
26.57
FCF margin%
28.99
28.00
26.19
25.04
26.80
25.19
22.42
23.93
24.18
23.69
9.42
23.93
25.12
60
1.025
FCF / Net incomex
1.484
1.616
1.524
1.447
1.615
1.702
1.841
2.023
2.146
2.112
0.294
2.023
1.659
84
6.12
ROIC%
10.60
10.64
10.44
9.58
10.39
12.42
13.46
16.02
15.22
14.70
19.70
14.70
11.53
62
9.80
Return on equity%
27.06
28.91
27.43
24.92
23.48
21.97
19.23
21.92
19.71
20.78
15.13
20.78
22.72
20
8.63
Return on assets%
21.65
22.95
21.65
19.01
19.03
19.37
20.69
20.30
19.99
20.80
20.25
20.30
20.50
47
0.25
EPSNT$
0.16
0.16
0.16
0.17
0.18
0.17
0.17
0.17
0.19
0.18
0.27
0.66%
1.59%
—
27.39
EPS growth%
5.13
2.92
5.49
5.23
5.25
6.88
5.17
7.80
6.84
4.46
27.55
6.84
5.24
39
0.98
Bookvalue per shNT$
0.28
0.29
0.27
0.24
0.22
0.20
0.19
0.18
0.18
0.17
0.54
(5.81%)
(5.81%)
—
1.11
FCF per shareNT$
0.57
0.61
0.71
0.77
0.77
0.81
0.88
1.01
1.03
1.07
0.51
6.85%
7.44%
—
0.88
Dividend per shNT$
0.81
0.88
0.81
0.76
0.81
0.83
0.81
0.73
0.67
0.68
0.27
(3.35%)
(1.04%)
—
7.21
Div yield (avg)%
28.09
25.45
24.83
27.01
26.72
27.98
28.99
26.44
27.31
28.38
6.75
27.98
27.16
23
4.41
Payout ratio%
24.58
26.11
26.33
28.07
30.89
29.82
27.04
26.95
27.44
28.71
3.99
27.44
27.24
42
39.76
Shares (diluted)M
46.61
48.68
47.66
46.92
52.78
59.54
53.50
54.68
57.12
59.76
38.96
2.51%
2.85%
68
29.23
Buyback yield%
1.91
1.77
2.00
3.01
2.19
4.90
5.38
4.21
3.25
2.71
24.97
4.21
2.86
69
0.462
D/E ratiox
1.082
1.084
1.167
1.187
1.343
1.322
1.335
1.450
1.608
1.570
1.783
1.450
1.329
18
10.74
Enterprise valueNT$M
19.74
21.11
21.66
21.17
19.86
20.73
19.90
19.77
21.30
21.09
11.03
1.20%
1.63%
63
20.39
LT debtNT$M
61.95
70.03
76.81
82.59
83.57
92.67
108.3
118.9
128.1
150.9
3.803
12.54%
9.07%
31
Cost of revenue
0.41%
0.97×
Operating expenses
1.06%
1.04×
Spread over hurdle
40.43%