64.18
RevenueNT$M
43.03
45.40
47.26
48.94
51.84
54.32
57.17
59.24
61.20
62.58
69.49
3.84%
4.05%
26
2.25
Revenue growth%
6.13
3.75
6.49
6.57
7.34
5.90
8.26
6.78
6.23
4.20
28.98
6.23
6.36
70
26.58
Gross margin%
27.27
28.17
26.65
24.80
24.15
27.12
24.38
22.07
21.65
23.24
28.77
23.24
24.59
37
16.51
Operating margin%
24.49
23.97
23.56
22.40
21.69
22.36
20.65
20.45
20.97
22.86
21.95
20.97
22.38
51
11.06
Net margin%
20.90
23.59
22.75
23.73
24.81
25.19
25.93
26.94
25.61
23.22
29.57
25.61
24.27
17
13.77
P/E ratio (avg)x
10.59
9.684
8.495
9.297
8.297
7.911
8.572
7.772
7.828
8.498
36.04
7.911
8.496
86
14.70
EV/EBITx
8.065
7.378
8.056
8.707
8.462
7.973
8.608
9.090
9.610
9.356
33.00
9.090
8.535
30
19.32
FCF yield (avg)%
13.07
13.68
12.50
9.86
11.14
8.65
7.68
8.92
6.33
8.50
3.30
8.50
9.39
50
26.61
FCF margin%
5.82
6.15
8.47
8.28
7.26
10.16
10.33
10.88
9.57
8.38
5.75
10.16
8.43
30
0.622
FCF / Net incomex
1.658
1.592
1.703
1.936
1.776
1.901
2.163
2.120
2.291
2.168
1.466
2.163
1.919
66
20.65
ROIC%
6.40
4.80
2.13
4.73
7.12
4.40
6.03
5.49
6.65
8.20
2.42
6.03
5.76
81
20.84
Return on equity%
2.28
3.19
1.98
1.59
2.50
2.16
2.60
0.40
1.14
0.40
8.74
1.14
2.07
6
28.01
Return on assets%
7.34
9.96
8.60
7.50
7.65
8.64
10.65
9.81
8.91
10.17
20.86
9.81
8.77
13
2.98
EPSNT$
2.95
3.42
3.76
3.79
4.04
4.75
5.01
5.00
5.27
5.78
3.14
7.46%
6.46%
—
3.71
EPS growth%
13.19
16.02
15.18
14.28
15.10
15.05
13.73
16.12
15.32
12.39
20.23
15.05
15.07
81
2.65
Bookvalue per shNT$
3.14
3.14
3.09
3.56
3.62
3.75
3.84
4.07
4.29
4.33
3.26
3.66%
4.59%
—
2.97
FCF per shareNT$
2.46
2.30
2.49
2.66
2.42
2.18
2.09
1.97
1.89
1.75
2.08
(6.29%)
(4.34%)
—
3.38
Dividend per shNT$
2.28
2.23
2.37
2.63
2.64
2.48
2.37
2.59
2.60
2.96
2.04
2.33%
2.95%
—
23.72
Div yield (avg)%
8.37
8.44
5.73
7.34
7.77
5.97
5.30
6.44
3.92
4.97
14.74
5.30
6.21
77
29.54
Payout ratio%
13.35
12.14
12.34
11.43
8.46
6.97
9.70
8.05
10.22
11.87
12.50
9.70
10.83
66
17.13
Shares (diluted)M
14.72
13.39
12.81
12.79
11.91
12.98
13.15
11.84
11.27
11.87
17.84
(0.07%)
(2.08%)
21
9.91
Buyback yield%
23.43
26.34
28.00
26.05
27.15
29.80
28.36
28.13
30.48
30.78
11.81
29.80
28.07
69
1.034
D/E ratiox
1.046
1.075
1.144
1.250
1.460
1.718
1.809
2.023
2.345
2.423
1.786
2.023
1.589
73
74.68
Enterprise valueNT$M
66.80
69.93
78.50
83.57
89.00
101.2
111.8
116.3
110.4
127.1
64.87
7.39%
6.59%
31
60.21
LT debtNT$M
13.06
14.34
14.55
12.70
11.47
12.33
13.45
14.64
14.69
15.63
28.78
6.39%
1.50%
16
Cost of revenue
3.99%
0.99×
Operating expenses
4.67%
1.06×
Spread over hurdle
22.67%