268.6
RevenueNT$M
371.6
401.6
415.8
436.9
464.8
498.7
532.2
562.6
602.3
628.3
279.9
6.21%
5.83%
19
4.67
Revenue growth%
26.69
26.13
23.92
22.62
23.82
25.07
25.28
23.08
23.37
20.67
28.23
23.37
23.87
84
9.01
Gross margin%
20.62
20.27
19.26
21.17
19.79
17.50
17.71
14.77
13.97
15.85
19.32
15.85
18.48
69
27.42
Operating margin%
20.75
23.17
21.09
20.44
21.34
20.74
20.19
20.43
21.66
22.15
6.07
20.74
20.92
23
21.75
Net margin%
7.92
6.69
7.99
5.61
4.86
5.42
5.33
7.02
8.04
7.85
16.59
7.02
6.85
69
25.43
P/E ratio (avg)x
56.80
67.13
65.96
66.10
75.54
75.40
90.27
101.1
113.1
136.5
18.40
101.1
75.47
80
37.64
EV/EBITx
9.165
8.462
8.495
8.008
7.853
6.864
6.944
7.259
7.903
7.604
10.23
7.259
7.878
44
6.47
FCF yield (avg)%
24.98
26.83
23.99
26.10
26.86
27.74
25.13
25.57
27.39
24.99
29.10
25.57
25.83
81
26.79
FCF margin%
17.33
18.67
19.53
19.28
17.28
17.96
19.58
17.35
19.18
18.30
11.03
18.30
18.48
14
1.023
FCF / Net incomex
1.502
1.619
1.558
1.528
1.444
1.623
1.595
1.711
1.944
1.959
0.894
1.711
1.607
25
24.25
ROIC%
30.29
31.67
34.58
34.44
36.89
37.18
37.70
38.44
40.89
41.76
25.04
38.44
37.04
34
13.49
Return on equity%
7.45
8.31
10.08
8.81
10.03
10.54
8.98
11.22
9.03
11.27
19.69
10.54
9.53
20
15.39
Return on assets%
16.02
13.82
15.36
16.95
16.23
18.61
19.78
19.08
19.87
20.74
17.90
19.78
17.78
85
4.09
EPSNT$
6.11
6.66
6.07
6.28
6.05
5.56
5.20
5.21
5.02
4.91
4.27
(4.11%)
(1.31%)
—
29.02
EPS growth%
12.19
12.45
14.75
15.07
17.14
19.94
18.96
20.49
18.21
18.35
21.27
18.96
17.67
43
8.32
Bookvalue per shNT$
10.44
11.57
11.49
11.70
13.54
12.99
13.75
13.21
15.52
16.75
3.17
4.36%
4.74%
—
7.08
FCF per shareNT$
10.24
10.07
10.41
12.14
13.01
14.69
16.13
19.30
20.32
22.74
6.72
11.82%
9.46%
—
7.08
Dividend per shNT$
11.37
13.00
13.98
13.40
13.36
15.52
17.31
17.58
17.63
16.50
4.25
4.31%
4.41%
—
13.45
Div yield (avg)%
29.28
27.76
30.73
32.60
32.96
30.41
28.24
26.18
27.80
29.10
2.61
28.24
29.19
58
23.03
Payout ratio%
16.63
19.04
20.06
19.54
18.72
20.44
22.21
22.28
24.04
22.34
18.43
22.28
20.25
24
34.24
Shares (diluted)M
53.87
55.59
66.79
79.53
84.71
88.98
95.18
114.1
136.8
163.9
35.58
14.12%
12.34%
83
27.70
Buyback yield%
8.54
10.28
7.38
4.64
6.31
3.53
2.34
2.88
0.40
0.40
2.99
2.34
4.08
61
1.389
D/E ratiox
0.723
0.675
0.750
0.722
0.754
0.786
0.830
0.744
0.769
0.708
0.767
0.769
0.747
12
455.7
Enterprise valueNT$M
63.64
68.21
71.12
66.25
66.15
69.07
73.37
66.03
64.07
66.34
249.2
0.06%
1.39%
62
0.335
LT debtNT$B
0.532
0.633
0.763
0.902
0.931
1.094
1.117
1.102
1.082
1.152
0.258
4.36%
9.77%
61
Cost of revenue
6.02%
1.02×
Operating expenses
5.55%
0.97×
Cash and investments
18.01%
Spread over hurdle
33.51%