296.2
RevenueNT$M
410.6
442.4
483.6
525.0
567.5
606.6
646.4
701.6
748.9
792.7
316.3
6.91%
7.32%
80
19.35
Revenue growth%
18.47
21.42
21.26
22.68
21.38
18.83
18.02
18.71
17.73
20.42
21.31
18.71
19.62
13
7.85
Gross margin%
5.81
3.36
3.80
3.96
3.77
0.77
0.40
0.40
2.62
0.40
27.91
0.40
2.99
14
9.42
Operating margin%
31.44
33.88
33.06
34.07
33.51
35.36
35.54
37.50
35.51
33.54
28.60
35.51
33.97
56
27.27
Net margin%
13.39
14.26
11.55
10.91
11.94
9.38
9.89
7.21
5.76
5.65
8.71
7.21
10.40
82
9.651
P/E ratio (avg)x
7.041
7.179
6.571
7.228
7.682
8.464
8.649
9.089
8.315
9.106
33.97
8.649
7.998
23
18.83
EV/EBITx
54.96
55.31
54.01
61.75
61.68
63.14
72.13
68.84
77.88
84.11
8.752
72.13
62.44
43
12.17
FCF yield (avg)%
16.43
14.69
17.18
17.05
14.73
13.70
15.38
14.94
16.96
18.16
4.08
15.38
15.91
87
3.58
FCF margin%
25.64
27.60
26.04
23.80
22.54
25.14
23.91
23.30
22.90
20.75
20.07
23.30
23.85
86
0.431
FCF / Net incomex
2.553
2.923
3.138
3.216
3.241
3.804
3.727
4.043
4.551
4.551
0.235
4.043
3.484
12
27.29
ROIC%
11.98
10.73
13.14
15.71
13.11
15.28
14.39
15.15
16.42
17.04
28.06
15.28
14.77
12
13.38
Return on equity%
8.68
6.74
7.44
8.83
10.69
13.14
13.35
12.69
13.57
11.21
9.63
13.14
10.95
70
27.47
Return on assets%
0.40
0.40
2.49
2.46
4.50
6.54
5.94
4.04
6.14
4.81
4.00
5.94
4.27
32
2.98
EPSNT$
8.22
7.39
6.43
6.66
6.22
6.10
5.72
5.63
5.45
5.83
3.24
(1.30%)
(4.52%)
—
10.30
EPS growth%
7.04
8.18
8.46
10.52
9.33
7.28
6.37
3.99
2.02
1.61
24.86
3.99
7.16
82
5.12
Bookvalue per shNT$
13.77
15.34
15.24
17.06
18.75
18.35
19.37
20.18
19.92
21.45
5.31
2.73%
5.06%
—
2.80
FCF per shareNT$
2.79
2.67
3.06
2.84
2.82
3.16
3.24
3.00
3.12
3.04
6.55
1.57%
0.77%
—
7.88
Dividend per shNT$
5.45
4.82
4.11
4.30
3.82
3.61
3.15
3.30
2.98
2.76
6.06
(6.31%)
(7.08%)
—
3.68
Div yield (avg)%
20.71
22.17
20.86
20.79
22.95
20.12
21.70
20.80
21.13
20.22
4.03
20.80
20.83
58
9.44
Payout ratio%
7.96
6.05
7.99
7.41
5.23
3.62
2.77
1.82
2.65
5.09
29.02
2.77
5.16
65
37.26
Shares (diluted)M
43.61
43.61
45.40
45.68
52.23
58.90
63.67
61.98
69.78
66.22
37.57
4.86%
4.74%
91
8.93
Buyback yield%
3.34
2.92
3.78
5.80
3.69
1.49
2.48
4.25
6.42
6.75
10.55
4.25
3.74
27
0.275
D/E ratiox
3.042
3.394
3.770
4.155
4.138
4.712
5.216
5.100
5.638
6.685
0.422
5.216
4.433
83
334.4
Enterprise valueNT$M
552.9
532.3
484.6
522.8
477.2
458.5
437.6
429.6
403.4
432.5
649.1
(1.95%)
(2.67%)
23
245.9
LT debtNT$M
152.6
135.7
148.2
140.9
147.7
135.5
128.9
125.6
130.6
114.7
440.8
(4.93%)
(2.71%)
49
Cost of revenue
7.80%
1.05×
Operating expenses
6.41%
0.92×
Property and equipment
16.06%
Goodwill & intangibles
14.74%
Spread over hurdle
43.24%