92.52
RevenueNT$M
252.9
270.3
282.1
292.9
305.9
322.0
347.4
369.8
392.9
410.7
100.3
6.07%
5.53%
84
3.90
Revenue growth%
24.76
22.29
21.49
21.35
23.45
24.83
25.89
26.24
26.50
28.37
15.40
26.24
24.79
34
4.47
Gross margin%
6.00
3.52
2.32
3.44
5.46
3.83
1.77
1.44
4.14
1.92
22.23
1.92
3.48
66
7.59
Operating margin%
4.30
1.62
1.65
0.40
0.66
0.40
2.25
0.70
0.40
0.40
3.38
0.40
0.68
76
21.60
Net margin%
19.04
18.33
15.74
17.60
20.21
19.84
21.60
19.05
16.44
17.26
7.10
19.05
18.68
25
20.08
P/E ratio (avg)x
10.34
9.560
10.93
11.28
13.00
14.12
15.15
14.07
13.51
13.61
6.618
14.07
13.25
87
29.25
EV/EBITx
25.86
26.96
27.97
29.13
26.76
29.30
28.90
29.37
29.35
30.02
35.68
29.35
29.01
35
8.01
FCF yield (avg)%
22.02
19.79
21.38
23.90
25.00
25.65
28.30
26.81
23.98
22.28
17.82
25.65
23.94
52
15.56
FCF margin%
6.63
6.67
5.67
3.65
4.15
3.92
5.88
4.78
5.75
5.78
16.98
5.75
5.71
54
0.843
FCF / Net incomex
0.455
0.543
0.649
0.728
0.851
0.884
0.855
0.974
1.163
1.227
1.514
0.974
0.853
9
26.12
ROIC%
20.41
22.39
22.80
23.25
22.10
20.51
22.04
21.89
19.76
18.98
18.85
20.51
21.97
92
24.90
Return on equity%
19.92
20.04
20.67
17.73
16.18
17.36
19.99
17.80
17.27
18.25
26.71
17.80
18.02
78
6.36
Return on assets%
13.49
13.41
10.46
8.04
8.16
9.85
7.25
9.26
7.96
5.75
11.94
7.96
8.71
28
0.89
EPSNT$
0.90
0.91
0.91
0.84
0.73
0.79
0.78
0.76
0.84
0.86
0.98
3.23%
(0.09%)
—
20.40
EPS growth%
21.29
24.27
24.32
21.73
20.09
20.37
23.02
21.61
22.72
22.88
23.58
22.72
22.22
15
0.49
Bookvalue per shNT$
0.37
0.37
0.37
0.40
0.45
0.42
0.42
0.42
0.40
0.40
0.50
(2.04%)
0.01%
—
0.35
FCF per shareNT$
2.28
2.32
2.55
2.80
2.63
2.49
2.80
2.94
2.97
3.23
0.47
4.23%
4.92%
—
1.75
Dividend per shNT$
1.27
1.11
0.97
0.92
0.89
0.95
0.87
0.82
0.83
0.84
1.26
(1.05%)
(4.30%)
—
9.05
Div yield (avg)%
23.23
24.72
23.28
23.81
22.21
21.99
20.91
19.95
20.89
18.38
23.00
20.89
22.10
39
3.18
Payout ratio%
25.17
24.24
22.11
23.84
22.22
19.49
17.97
17.05
15.16
13.78
7.90
17.05
20.80
21
85.00
Shares (diluted)M
68.56
66.33
61.48
64.97
70.15
61.51
64.16
59.51
53.75
46.04
83.55
(8.08%)
(4.12%)
90
15.00
Buyback yield%
24.52
22.07
20.91
20.13
22.49
19.72
16.88
16.33
18.07
15.21
23.99
16.88
19.92
40
1.025
D/E ratiox
2.998
3.080
3.429
3.685
3.819
4.339
5.171
5.292
5.826
6.843
1.088
5.292
4.079
14
143.7
Enterprise valueNT$M
184.9
196.5
192.2
211.7
228.1
267.5
285.9
298.5
289.7
311.5
127.0
6.43%
6.29%
15
38.84
LT debtNT$M
359.9
371.6
377.2
360.7
397.7
408.4
384.7
366.3
412.5
446.9
313.3
2.36%
2.55%
46
Cost of revenue
5.48%
1.00×
Operating expenses
4.75%
0.93×
Spread over hurdle
87.10%