399.9
RevenueNT$M
369.2
399.8
433.0
469.6
502.5
529.1
573.1
626.3
674.5
734.0
434.6
7.87%
7.82%
7
8.24
Revenue growth%
16.17
16.34
18.94
18.51
20.82
20.92
19.15
22.01
23.43
23.77
13.19
22.01
19.98
31
14.57
Gross margin%
6.56
7.61
6.21
4.57
4.70
3.19
2.93
0.40
0.40
0.46
29.02
0.46
3.88
81
29.37
Operating margin%
16.96
16.69
19.68
21.39
21.15
18.91
16.87
13.98
15.19
17.64
25.91
16.87
17.30
76
20.02
Net margin%
19.05
17.26
19.71
19.65
19.86
19.48
17.71
19.42
18.96
19.75
15.39
19.42
19.45
89
34.73
P/E ratio (avg)x
8.420
7.640
6.939
7.744
6.986
7.668
7.407
7.413
8.319
8.256
12.26
7.668
7.654
71
14.52
EV/EBITx
54.83
59.55
59.69
69.64
67.37
75.15
79.54
92.49
88.96
92.89
30.81
88.96
72.39
26
27.50
FCF yield (avg)%
31.40
31.57
31.38
31.49
30.46
27.59
27.57
30.13
30.59
28.47
23.05
28.47
30.53
33
11.89
FCF margin%
28.76
27.85
29.54
30.00
32.39
30.75
32.17
32.04
32.81
34.27
17.57
32.17
31.39
15
1.132
FCF / Net incomex
1.911
2.182
2.397
2.743
3.031
3.216
3.286
3.554
3.416
3.522
0.288
3.416
3.123
95
13.70
ROIC%
9.23
9.45
8.86
7.27
4.36
2.61
4.53
4.26
4.62
2.31
20.21
4.26
4.57
5
7.87
Return on equity%
13.52
14.45
11.63
14.46
12.95
11.07
10.78
13.28
13.46
14.42
5.68
13.28
13.37
56
3.80
Return on assets%
23.89
24.24
25.28
26.16
23.81
22.91
20.93
20.32
18.32
20.38
7.50
20.38
23.36
35
10.83
EPSNT$
4.32
4.40
4.22
3.92
3.48
3.28
3.01
2.66
2.47
2.15
12.04
(9.24%)
(6.56%)
—
24.21
EPS growth%
12.08
12.85
12.24
12.82
11.79
9.87
6.92
6.41
8.28
11.18
17.74
8.28
11.49
69
3.43
Bookvalue per shNT$
5.21
5.51
5.65
5.15
5.08
4.84
4.69
4.61
4.90
5.31
3.96
0.88%
0.81%
—
11.03
FCF per shareNT$
5.98
6.46
6.91
7.29
7.51
8.12
8.85
8.69
9.05
9.49
9.64
4.79%
4.44%
—
2.09
Dividend per shNT$
6.91
7.93
8.46
9.00
9.88
11.80
13.99
16.39
19.30
22.87
3.36
18.27%
13.08%
—
4.06
Div yield (avg)%
31.91
34.57
36.57
34.66
35.71
37.12
38.94
39.06
37.00
36.26
23.30
37.12
36.42
38
10.45
Payout ratio%
19.83
18.12
20.99
20.73
19.37
17.91
16.14
16.86
16.65
16.37
26.51
16.65
18.02
59
29.96
Shares (diluted)M
30.89
30.72
26.34
23.98
21.98
20.22
20.18
19.17
18.66
19.72
31.43
(2.15%)
(4.55%)
37
20.03
Buyback yield%
17.41
17.32
14.37
15.03
17.84
19.63
21.63
21.17
20.73
20.49
2.31
20.73
18.74
37
0.313
D/E ratiox
1.263
1.346
1.330
1.372
1.391
1.550
1.545
1.574
1.629
1.961
0.922
1.574
1.468
91
254.4
Enterprise valueNT$M
199.3
185.0
208.5
194.9
202.6
195.1
214.0
224.5
246.8
268.2
756.8
5.77%
2.60%
28
388.8
LT debtNT$M
183.6
185.8
181.4
178.5
200.8
229.9
234.3
254.5
253.7
297.4
520.8
8.17%
5.13%
6
Cost of revenue
8.26%
1.04×
Operating expenses
7.34%
0.96×
Property and equipment
19.12%
Spread over hurdle
(0.15%)