84.17
RevenueNT$M
222.8
245.4
263.4
285.9
312.5
337.6
370.4
393.7
435.6
480.4
89.18
8.98%
8.88%
43
16.05
Revenue growth%
23.15
21.79
23.92
25.38
27.55
29.96
28.75
31.53
29.72
31.37
12.36
29.96
28.15
85
26.82
Gross margin%
5.03
7.09
9.33
11.22
8.26
10.21
13.20
15.65
14.13
11.15
15.50
13.20
10.68
56
7.80
Operating margin%
31.68
29.24
27.42
29.16
26.78
25.10
23.22
25.60
27.33
26.03
5.04
25.60
27.05
26
25.79
Net margin%
18.75
20.69
23.50
22.14
20.00
20.23
19.58
20.48
20.42
18.30
22.84
20.23
20.33
65
6.527
P/E ratio (avg)x
9.149
8.067
8.148
8.239
9.134
8.582
9.267
9.540
8.462
8.312
13.28
8.582
8.522
8
17.75
EV/EBITx
44.09
45.14
46.24
45.19
51.15
48.48
54.41
60.22
66.38
69.85
32.56
60.22
49.82
66
4.76
FCF yield (avg)%
0.40
0.40
0.40
2.00
3.25
1.46
0.40
0.40
0.40
1.25
28.65
0.40
0.40
56
6.43
FCF margin%
11.45
10.85
12.09
13.27
10.62
12.97
10.42
7.73
5.54
3.79
29.68
7.73
10.74
57
1.397
FCF / Net incomex
0.341
0.348
0.381
0.380
0.364
0.352
0.338
0.323
0.365
0.413
0.413
0.352
0.358
48
25.33
ROIC%
26.27
28.33
30.96
30.92
33.14
33.13
33.34
34.09
36.72
37.32
14.56
34.09
33.13
44
23.41
Return on equity%
22.91
23.19
20.83
21.18
21.86
21.23
19.62
18.45
20.40
21.07
14.88
20.40
21.13
27
11.92
Return on assets%
23.96
21.43
22.19
23.61
25.88
28.79
27.48
29.03
26.67
26.81
3.93
27.48
26.27
8
2.87
EPSNT$
0.64
0.63
0.68
0.63
0.67
0.72
0.73
0.77
0.77
0.74
3.21
2.00%
(0.27%)
—
10.87
EPS growth%
6.54
5.74
5.07
7.35
7.44
5.41
5.86
7.24
5.73
4.45
12.75
5.73
5.80
26
2.34
Bookvalue per shNT$
0.81
0.76
0.66
0.69
0.61
0.57
0.55
0.48
0.45
0.42
2.62
(7.43%)
(6.81%)
—
1.50
FCF per shareNT$
4.98
5.68
5.43
5.96
6.05
6.37
6.32
7.47
8.11
8.36
0.82
6.69%
5.50%
—
2.91
Dividend per shNT$
1.47
1.65
1.98
1.92
1.95
2.21
2.50
2.99
3.56
3.89
2.59
14.86%
11.49%
—
10.25
Div yield (avg)%
20.18
18.25
19.07
16.98
15.28
18.19
19.67
19.61
18.51
15.91
4.08
18.51
18.38
25
23.18
Payout ratio%
30.46
32.82
30.66
31.96
29.49
30.30
31.90
33.00
35.56
37.52
2.63
33.00
31.93
35
67.01
Shares (diluted)M
76.26
88.56
103.7
116.0
113.5
127.8
120.8
137.2
134.7
141.2
70.09
4.46%
6.26%
84
16.38
Buyback yield%
20.45
18.05
18.40
19.76
19.96
17.05
17.86
15.57
14.30
11.58
17.21
15.57
17.95
42
1.353
D/E ratiox
2.161
2.123
2.246
2.464
2.580
2.767
2.872
2.686
2.634
2.985
0.728
2.767
2.607
88
190.0
Enterprise valueNT$M
500.5
474.8
465.3
494.6
505.5
557.1
541.2
540.7
577.3
658.2
161.3
5.42%
3.09%
93
301.2
LT debtNT$M
293.3
304.9
298.6
310.2
316.1
336.9
352.2
325.8
312.7
337.4
392.8
1.32%
0.70%
64
Cost of revenue
8.98%
1.01×
Operating expenses
8.96%
1.01×
Spread over hurdle
76.88%