515.0
RevenueNT$M
884.8
890.6
890.6
872.4
864.1
877.2
881.1
897.3
883.9
894.3
535.2
0.69%
0.08%
37
13.31
Revenue growth%
24.77
22.39
24.43
25.03
23.21
22.82
23.59
24.80
27.58
24.75
16.44
24.75
24.59
49
20.01
Gross margin%
12.57
12.26
12.17
14.24
14.01
14.93
15.01
13.10
16.05
13.80
28.32
14.93
13.91
10
11.30
Operating margin%
1.82
0.40
2.76
1.55
3.01
0.75
0.40
2.70
1.80
2.96
20.66
1.80
1.81
69
22.78
Net margin%
31.96
29.31
29.00
28.94
31.91
31.74
33.52
34.48
35.30
33.77
5.69
33.77
31.93
53
27.59
P/E ratio (avg)x
33.21
31.98
30.89
31.11
32.94
31.87
31.78
32.59
35.87
32.43
18.87
32.43
32.21
8
24.63
EV/EBITx
15.80
16.78
18.61
17.42
16.98
17.34
20.03
21.51
20.22
20.51
18.94
20.22
18.02
49
14.96
FCF yield (avg)%
10.54
10.22
10.31
8.91
7.07
6.20
9.19
11.62
10.74
10.57
6.24
10.57
10.27
54
15.21
FCF margin%
18.16
20.69
21.91
20.97
19.40
17.93
20.38
19.63
18.83
20.38
21.40
19.63
20.01
92
1.159
FCF / Net incomex
1.752
1.865
1.944
1.936
2.103
2.130
2.405
2.555
2.924
3.169
1.685
2.555
2.117
41
17.77
ROIC%
27.03
26.39
28.06
27.04
28.68
30.30
29.18
31.17
30.26
29.28
29.26
30.26
28.93
62
6.81
Return on equity%
7.37
9.23
6.94
5.19
6.99
8.61
5.74
6.21
4.85
6.22
15.67
6.21
6.58
35
2.97
Return on assets%
14.40
12.59
12.74
14.76
11.93
14.82
13.84
11.67
13.76
11.44
12.34
13.76
13.25
79
6.79
EPSNT$
13.47
15.40
17.28
17.64
19.35
22.44
24.65
28.95
34.96
39.45
7.52
15.31%
13.13%
—
5.07
EPS growth%
8.36
7.03
7.72
4.77
6.46
5.88
3.61
4.01
2.78
1.35
6.65
3.61
5.33
26
6.82
Bookvalue per shNT$
11.80
12.87
15.26
17.57
20.69
23.11
25.93
25.82
30.71
36.12
4.34
11.79%
12.75%
—
14.35
FCF per shareNT$
9.13
8.90
9.63
10.14
11.15
10.67
12.05
13.23
12.76
12.50
2.18
2.32%
3.34%
—
8.60
Dividend per shNT$
4.50
4.56
4.35
3.90
3.85
4.30
4.87
4.68
4.41
4.79
5.54
4.46%
0.15%
—
4.72
Div yield (avg)%
28.97
28.14
30.68
28.10
30.59
30.58
30.59
29.40
27.54
28.87
7.35
29.40
29.19
46
18.79
Payout ratio%
17.12
19.85
19.27
17.02
17.19
19.61
18.21
19.86
22.07
19.57
29.85
19.61
19.42
61
66.26
Shares (diluted)M
59.75
54.91
59.40
53.83
56.24
59.69
55.85
50.20
55.24
60.02
66.62
1.31%
0.20%
44
26.35
Buyback yield%
4.12
3.11
1.06
1.91
2.69
1.47
1.53
4.29
6.95
6.37
19.70
4.29
2.90
68
0.341
D/E ratiox
1.132
1.087
1.034
1.059
1.027
1.101
1.124
1.202
1.356
1.432
1.587
1.202
1.113
76
0.555
Enterprise valueNT$B
1.040
1.243
1.360
1.517
1.676
1.867
1.802
1.800
2.017
2.143
0.139
5.05%
9.30%
29
0.149
LT debtNT$B
0.814
0.842
0.942
0.933
1.006
1.205
1.208
1.398
1.556
1.570
0.230
9.31%
7.05%
57
Cost of revenue
(0.15%)
0.98×
Operating expenses
1.00%
1.10×
Goodwill & intangibles
17.60%
Spread over hurdle
10.94%