86.63
RevenueNT$M
535.8
543.8
568.1
578.8
600.4
611.8
626.0
648.1
669.4
681.3
92.46
2.56%
2.52%
22
14.61
Revenue growth%
14.53
13.75
14.84
16.46
19.33
21.40
22.65
24.31
23.72
22.59
16.81
22.65
20.36
12
22.49
Gross margin%
7.25
8.18
9.76
11.96
14.64
12.70
15.41
17.70
16.55
14.13
18.34
15.41
13.41
56
16.13
Operating margin%
21.30
22.61
23.72
24.31
24.53
21.99
20.50
18.32
19.36
18.55
5.49
19.36
21.65
90
25.53
Net margin%
18.84
20.77
17.99
18.74
19.50
19.86
20.86
21.22
20.15
19.48
11.24
20.15
19.68
89
22.81
P/E ratio (avg)x
18.54
21.53
21.91
23.51
24.73
25.08
29.18
32.37
31.11
30.46
25.44
30.46
24.90
38
23.91
EV/EBITx
40.81
45.73
44.19
48.02
52.91
50.84
49.84
55.96
55.44
51.50
14.21
51.50
50.34
35
4.01
FCF yield (avg)%
17.21
16.64
18.52
16.66
19.57
22.55
21.62
22.26
23.72
20.85
29.77
22.26
20.21
87
20.38
FCF margin%
18.72
20.67
22.19
24.07
24.82
24.70
22.78
21.90
23.17
20.90
27.44
22.78
22.49
41
1.061
FCF / Net incomex
0.767
0.783
0.819
0.834
0.853
0.858
0.841
0.934
0.889
0.850
1.176
0.858
0.845
48
28.81
ROIC%
8.43
7.53
10.05
12.37
11.37
11.76
12.48
14.87
14.28
12.61
3.60
12.61
12.07
85
27.22
Return on equity%
3.71
4.41
4.68
2.49
1.63
4.06
3.23
2.86
4.73
4.02
17.51
4.02
3.87
41
29.02
Return on assets%
10.59
8.17
5.96
5.35
2.46
1.07
1.84
2.95
4.28
1.41
2.65
1.84
3.62
75
15.91
EPSNT$
6.35
6.03
6.76
7.17
7.99
8.86
9.71
10.03
9.31
8.47
16.91
1.18%
3.12%
—
29.06
EPS growth%
1.28
2.21
1.81
4.38
5.23
6.93
9.72
7.09
6.99
6.61
5.57
6.99
5.92
89
9.99
Bookvalue per shNT$
13.62
14.24
15.61
15.62
15.08
15.60
18.07
20.47
22.83
22.33
9.81
8.17%
5.75%
—
13.83
FCF per shareNT$
12.76
13.91
13.27
14.09
15.91
17.22
19.14
18.99
19.32
20.40
9.54
5.11%
5.92%
—
9.51
Dividend per shNT$
21.44
21.26
25.57
25.46
26.98
31.23
36.79
40.50
41.44
43.62
4.28
10.09%
8.21%
—
8.21
Div yield (avg)%
26.34
23.37
20.96
18.75
20.98
18.20
21.12
22.00
21.58
19.59
14.12
21.12
21.05
11
9.37
Payout ratio%
3.00
0.40
2.85
5.17
7.34
9.67
10.00
11.76
10.55
9.58
28.52
10.00
8.46
48
44.50
Shares (diluted)M
56.84
60.26
68.62
76.72
76.13
84.84
94.99
104.6
105.2
111.5
46.44
7.94%
6.61%
72
7.08
Buyback yield%
28.20
29.78
30.26
27.95
26.12
25.88
28.84
26.61
28.61
26.63
16.32
26.63
28.08
38
1.349
D/E ratiox
1.693
1.852
1.868
1.843
1.863
2.176
2.559
2.675
2.859
2.851
0.792
2.675
2.022
54
799.4
Enterprise valueNT$M
366.8
365.9
409.8
479.0
488.7
515.9
568.6
545.5
533.3
521.8
537.3
1.32%
4.91%
36
748.7
LT debtNT$M
169.8
190.3
188.3
175.2
187.4
198.6
200.7
226.7
237.2
261.7
228.3
6.91%
4.43%
42
Cost of revenue
2.60%
1.01×
Operating expenses
3.12%
1.06×
Property and equipment
15.97%
Spread over hurdle
33.43%