27.61
RevenueNT$M
32.76
34.05
35.42
37.08
39.51
40.53
43.48
45.11
47.62
50.85
29.00
5.18%
4.92%
17
19.94
Revenue growth%
13.83
13.25
10.79
8.92
8.90
9.93
8.03
7.81
8.24
8.85
25.33
8.24
8.91
51
8.13
Gross margin%
25.36
26.13
23.16
22.62
20.78
19.96
21.13
23.30
21.84
24.17
29.49
21.84
22.89
79
6.70
Operating margin%
5.27
6.79
6.11
8.67
6.36
6.88
4.45
5.70
6.89
4.54
2.18
5.70
6.23
12
25.44
Net margin%
25.44
27.02
25.80
27.86
27.86
30.50
30.92
29.26
30.66
32.15
27.39
30.66
28.56
25
22.13
P/E ratio (avg)x
27.78
29.72
30.78
29.42
29.40
32.59
31.37
32.05
30.19
33.22
28.05
32.05
30.49
94
27.98
EV/EBITx
25.04
23.91
22.15
24.29
27.35
30.81
30.71
34.60
36.36
33.24
19.32
33.24
29.03
77
2.63
FCF yield (avg)%
35.45
36.20
38.21
37.68
38.59
35.82
38.58
41.51
39.46
38.92
26.46
38.92
38.39
78
13.26
FCF margin%
13.22
12.77
12.11
11.33
13.53
10.87
11.58
13.97
15.21
17.11
12.17
13.97
13.00
41
1.268
FCF / Net incomex
1.605
1.621
1.887
2.022
2.028
2.085
2.201
2.487
2.724
3.169
0.829
2.487
2.057
77
7.54
ROIC%
15.61
13.45
13.11
10.32
8.98
10.49
12.75
11.10
13.91
12.35
22.49
12.35
12.55
60
6.92
Return on equity%
11.29
11.95
9.61
12.42
9.44
10.69
13.14
16.01
18.39
18.61
13.15
16.01
12.19
55
12.70
Return on assets%
23.08
25.11
24.86
27.14
25.92
25.01
25.90
25.95
25.64
22.88
18.81
25.64
25.37
35
0.78
EPSNT$
1.57
1.73
1.81
1.83
2.07
1.97
2.00
2.29
2.39
2.53
0.83
4.04%
4.67%
—
20.75
EPS growth%
3.24
0.64
0.40
0.40
0.40
0.40
2.53
3.55
3.68
4.74
2.03
3.55
1.58
78
1.73
Bookvalue per shNT$
1.46
1.54
1.71
1.72
1.87
2.18
2.44
2.55
2.75
3.23
2.14
11.60%
8.74%
—
1.59
FCF per shareNT$
0.94
0.80
0.81
0.79
0.86
0.76
0.76
0.72
0.75
0.67
2.07
(4.76%)
(4.71%)
—
1.51
Dividend per shNT$
4.23
4.40
4.41
4.41
4.68
5.02
4.98
4.96
5.00
5.86
0.89
4.58%
4.17%
—
7.44
Div yield (avg)%
23.01
22.35
20.86
20.77
21.95
24.89
25.20
24.81
24.39
23.30
18.46
24.81
23.15
65
4.23
Payout ratio%
0.79
0.67
2.79
3.99
1.89
2.52
1.08
0.97
0.40
0.40
24.72
0.97
1.02
59
12.18
Shares (diluted)M
17.25
18.50
19.29
21.77
23.33
26.94
27.07
29.88
34.38
35.54
12.06
8.79%
8.72%
80
3.18
Buyback yield%
26.09
25.60
23.44
21.61
22.03
20.77
18.12
18.72
16.57
18.76
17.68
18.72
21.19
61
0.608
D/E ratiox
1.231
1.478
1.485
1.563
1.818
1.814
2.056
2.248
2.727
3.098
1.217
2.248
1.816
72
32.91
Enterprise valueNT$M
52.79
53.13
54.31
53.58
59.44
64.49
62.51
66.31
70.89
71.93
33.24
3.89%
2.49%
74
3.957
LT debtNT$M
31.16
31.45
35.11
34.24
39.25
41.06
39.62
44.43
44.44
49.04
24.68
4.55%
4.53%
76
Cost of revenue
5.02%
1.01×
Operating expenses
4.27%
0.94×
Property and equipment
18.50%
Goodwill & intangibles
16.16%
Spread over hurdle
(1.30%)