125.7
RevenueNT$M
176.8
185.0
194.1
194.3
194.4
197.3
203.5
203.8
211.4
215.7
135.5
2.10%
2.14%
33
28.44
Revenue growth%
4.09
2.83
3.39
5.87
6.59
5.23
2.78
5.31
7.05
9.85
14.03
5.31
5.27
61
27.83
Gross margin%
16.13
15.45
15.92
13.49
12.36
15.35
14.25
13.16
15.92
17.95
29.77
15.35
15.40
75
26.99
Operating margin%
28.46
30.18
32.54
32.53
33.94
31.20
29.52
28.49
28.06
27.55
4.94
28.49
29.85
84
22.39
Net margin%
15.21
15.25
15.38
16.70
14.41
13.34
11.05
13.56
16.45
18.19
19.43
13.56
15.23
29
23.18
P/E ratio (avg)x
42.14
47.39
48.20
50.03
54.22
57.28
55.40
57.96
61.31
67.73
32.80
57.96
54.81
7
34.33
EV/EBITx
20.50
19.01
19.92
22.84
25.66
28.96
28.92
28.17
29.14
31.40
11.62
28.96
26.92
85
2.23
FCF yield (avg)%
11.91
13.10
12.75
14.87
13.53
16.52
15.72
13.26
14.31
14.53
7.66
14.53
13.92
44
10.66
FCF margin%
17.28
17.03
19.30
19.11
17.43
18.99
20.84
22.21
21.40
18.86
29.85
20.84
19.05
82
0.791
FCF / Net incomex
2.020
2.156
2.019
1.916
1.893
2.055
2.386
2.364
2.282
2.318
0.564
2.318
2.106
67
22.47
ROIC%
30.27
31.28
28.42
27.17
26.29
28.77
26.63
25.91
23.72
22.86
24.80
25.91
26.90
51
8.07
Return on equity%
32.24
33.02
31.34
33.81
32.87
30.34
29.77
32.40
30.23
27.49
9.95
30.23
31.79
25
9.28
Return on assets%
17.35
16.79
16.08
16.43
13.68
11.43
10.78
7.93
6.78
7.69
14.92
7.93
12.55
57
2.78
EPSNT$
2.56
2.57
2.56
2.51
2.43
2.20
2.41
2.12
2.02
1.86
2.89
(5.21%)
(4.31%)
—
27.45
EPS growth%
17.08
18.68
16.20
18.15
17.50
20.34
18.78
17.74
20.68
21.43
6.08
20.34
18.42
38
1.64
Bookvalue per shNT$
2.52
2.79
3.22
3.76
4.18
4.18
4.34
4.28
4.76
4.83
3.16
2.96%
6.68%
—
2.56
FCF per shareNT$
1.61
1.81
2.08
2.16
2.03
2.22
2.48
2.28
2.27
2.54
0.53
4.59%
6.03%
—
2.69
Dividend per shNT$
2.77
2.78
2.72
2.70
2.70
2.76
3.03
3.53
3.73
3.58
2.65
5.77%
4.19%
—
18.63
Div yield (avg)%
7.47
5.55
4.61
5.50
4.68
7.10
5.74
5.64
5.52
6.53
22.66
5.74
5.59
78
21.10
Payout ratio%
1.44
0.40
0.46
0.40
0.40
0.40
0.40
1.56
0.40
0.40
6.67
0.40
0.40
52
39.78
Shares (diluted)M
58.72
66.64
70.38
75.63
74.85
84.60
86.35
90.70
90.49
104.5
40.09
6.90%
6.60%
76
27.78
Buyback yield%
20.09
17.94
20.19
17.88
17.82
16.09
14.92
14.43
11.97
10.97
19.22
14.43
16.95
95
0.522
D/E ratiox
0.633
0.611
0.705
0.743
0.735
0.799
0.892
0.839
0.971
0.985
0.766
0.892
0.771
25
88.88
Enterprise valueNT$M
102.4
95.67
106.5
99.24
112.6
114.3
113.5
112.1
106.1
101.6
80.62
(2.04%)
0.10%
57
66.68
LT debtNT$M
59.55
58.86
59.13
58.82
63.63
61.22
67.55
64.77
64.07
66.45
22.96
0.87%
0.72%
17
Cost of revenue
2.22%
1.01×
Operating expenses
1.97%
0.98×
Goodwill & intangibles
16.35%
Spread over hurdle
17.15%