150.6
RevenueNT$M
136.8
143.1
151.2
160.9
172.6
183.4
190.2
196.7
210.6
218.7
157.4
4.85%
5.53%
71
15.75
Revenue growth%
27.60
27.80
27.91
25.10
22.36
23.67
25.51
28.12
26.01
26.79
18.35
26.01
26.40
67
7.45
Gross margin%
1.07
3.33
1.42
2.25
0.40
0.63
0.40
2.02
3.47
1.49
2.92
1.49
1.46
80
14.22
Operating margin%
28.53
27.30
25.20
24.17
22.03
24.88
21.96
22.18
22.85
21.27
7.73
22.18
23.51
48
20.29
Net margin%
14.10
12.38
9.99
7.86
5.99
3.23
4.94
6.43
5.10
7.89
26.51
5.10
7.14
37
36.41
P/E ratio (avg)x
36.28
35.46
36.16
36.98
34.04
36.13
32.57
32.20
32.61
30.48
26.25
32.57
34.75
36
19.04
EV/EBITx
15.59
14.25
15.53
14.26
13.39
11.98
12.39
11.11
12.02
13.04
30.34
12.02
13.21
87
16.02
FCF yield (avg)%
17.13
14.88
14.59
16.57
17.86
20.33
20.90
20.86
18.53
18.13
7.86
20.33
17.99
80
24.99
FCF margin%
17.98
18.34
19.83
22.35
24.25
23.10
20.78
20.82
18.74
20.50
9.26
20.78
20.64
46
1.748
FCF / Net incomex
1.304
1.392
1.463
1.420
1.368
1.328
1.193
1.040
0.953
0.908
1.771
1.040
1.316
94
2.38
ROIC%
3.97
3.23
3.84
4.56
2.78
0.51
0.44
0.40
0.65
0.59
4.67
0.51
1.71
60
23.08
Return on equity%
10.69
12.39
11.04
11.05
12.93
15.55
13.56
13.97
16.95
15.46
22.55
15.46
13.24
68
16.84
Return on assets%
22.45
21.71
18.91
18.29
16.21
17.78
20.16
20.94
20.44
22.04
22.89
20.44
20.30
12
2.97
EPSNT$
5.38
5.21
5.92
6.38
7.08
8.00
7.74
8.04
8.31
8.94
3.20
4.79%
4.51%
—
25.97
EPS growth%
18.56
20.94
19.23
20.47
17.65
20.18
17.67
19.77
21.26
20.61
18.63
20.18
19.97
85
6.19
Bookvalue per shNT$
4.76
4.55
4.41
4.19
4.08
4.37
3.98
3.65
3.78
3.66
4.99
(2.16%)
(2.32%)
—
2.54
FCF per shareNT$
4.31
4.37
4.68
5.66
5.92
6.99
6.93
8.17
9.56
11.63
0.94
14.47%
11.12%
—
3.69
Dividend per shNT$
3.86
3.45
3.49
3.14
3.38
3.08
2.68
2.80
2.56
2.49
6.03
(5.93%)
(4.87%)
—
11.46
Div yield (avg)%
22.34
19.66
21.96
22.96
20.12
21.25
24.07
21.97
20.20
17.23
22.13
21.25
21.60
53
20.10
Payout ratio%
23.24
21.68
18.94
16.96
15.59
15.09
15.26
17.01
15.07
13.31
9.87
15.09
16.28
45
37.35
Shares (diluted)M
45.84
44.17
43.34
46.26
46.91
49.88
58.62
67.15
71.84
71.12
37.30
8.68%
5.83%
35
20.07
Buyback yield%
16.60
16.81
17.85
17.36
14.75
12.90
15.00
14.11
12.92
14.46
22.49
14.11
14.87
60
1.701
D/E ratiox
0.539
0.517
0.517
0.483
0.508
0.455
0.435
0.486
0.461
0.500
1.772
0.461
0.493
31
103.1
Enterprise valueNT$M
40.20
46.05
47.02
54.72
59.93
57.03
54.19
51.76
59.46
58.06
157.5
(0.63%)
4.18%
41
57.25
LT debtNT$M
147.3
157.7
168.1
188.7
188.4
213.4
248.5
246.4
257.0
277.3
13.83
8.04%
8.28%
30
Cost of revenue
5.37%
0.98×
Operating expenses
6.29%
1.07×
Property and equipment
20.50%
Spread over hurdle
71.10%