762.3
RevenueNT$M
488.9
521.6
560.7
586.2
628.5
672.2
704.9
743.0
795.3
816.9
841.4
5.38%
5.70%
29
19.45
Revenue growth%
12.45
11.87
14.28
11.84
9.88
7.17
7.90
6.58
4.11
2.13
13.40
6.58
8.89
75
14.92
Gross margin%
27.43
26.63
25.93
25.69
25.96
26.43
27.80
25.53
26.50
23.87
22.62
26.43
26.20
61
26.19
Operating margin%
20.79
21.22
19.62
17.64
16.78
15.75
14.28
12.53
12.36
11.06
16.35
12.53
16.26
66
20.72
Net margin%
30.99
33.09
33.51
34.80
36.57
36.42
36.42
34.10
35.70
37.87
14.83
36.42
35.25
19
10.55
P/E ratio (avg)x
37.32
36.50
38.96
42.43
41.89
43.49
39.70
36.89
36.74
34.39
34.31
36.89
38.14
25
25.50
EV/EBITx
45.99
43.14
40.83
47.01
52.00
59.81
68.25
73.07
84.66
93.82
27.53
73.07
55.91
19
10.42
FCF yield (avg)%
2.40
3.43
3.14
0.91
0.79
1.13
2.72
2.29
1.66
4.12
3.76
2.29
2.34
42
28.89
FCF margin%
5.82
5.96
4.74
3.50
2.40
0.40
1.91
2.57
1.03
3.45
23.49
1.91
3.01
11
1.087
FCF / Net incomex
1.714
1.720
1.924
1.972
2.335
2.361
2.415
2.705
2.797
2.893
1.494
2.705
2.348
88
20.44
ROIC%
6.53
4.42
4.55
6.60
7.91
6.92
6.08
5.15
2.67
4.70
10.89
5.15
5.61
25
29.92
Return on equity%
15.63
18.02
17.84
17.89
15.81
15.02
16.05
15.37
16.74
15.85
7.03
15.85
15.95
18
5.35
Return on assets%
31.41
31.84
29.32
32.00
31.03
32.60
29.92
30.02
27.20
25.26
19.67
29.92
30.52
6
11.22
EPSNT$
19.62
19.43
17.96
16.66
15.88
15.33
14.22
13.01
12.90
13.02
11.47
(3.88%)
(2.95%)
—
6.27
EPS growth%
22.61
20.42
18.70
18.69
20.31
23.20
24.89
24.61
22.01
20.70
10.68
23.20
21.35
33
13.78
Bookvalue per shNT$
18.82
18.53
21.46
21.59
24.00
26.74
28.34
31.79
34.74
40.97
11.48
11.29%
9.90%
—
9.42
FCF per shareNT$
7.54
7.36
7.69
7.16
7.02
7.52
6.75
5.85
6.11
6.13
14.55
(2.68%)
(2.16%)
—
12.85
Dividend per shNT$
7.23
7.84
8.63
7.78
7.90
8.42
8.39
9.31
10.09
10.62
3.64
6.10%
3.90%
—
8.24
Div yield (avg)%
0.40
0.40
3.26
0.44
1.45
0.40
0.40
2.24
5.12
5.33
13.43
2.24
0.95
44
9.45
Payout ratio%
1.03
0.40
0.40
0.40
0.40
1.64
3.54
4.56
6.42
4.48
15.31
4.48
1.34
58
67.89
Shares (diluted)M
49.58
42.70
43.79
46.07
41.84
43.28
42.91
40.33
37.26
36.78
67.53
(2.55%)
(3.38%)
85
8.24
Buyback yield%
29.58
31.00
29.75
32.32
34.45
31.66
32.83
30.23
32.29
30.78
18.00
31.66
31.33
48
1.704
D/E ratiox
0.570
0.580
0.603
0.715
0.845
0.855
0.958
0.946
1.105
1.126
0.738
0.958
0.850
31
0.789
Enterprise valueNT$B
1.029
1.162
1.086
1.109
1.157
1.114
1.282
1.172
1.219
1.253
0.329
1.62%
2.27%
59
0.682
LT debtNT$B
1.280
1.486
1.535
1.572
1.540
1.790
2.012
2.023
2.304
2.487
0.539
10.05%
8.77%
17
Cost of revenue
5.79%
1.01×
Operating expenses
5.79%
1.01×
Cash and investments
19.41%
Spread over hurdle
14.36%