585.5
RevenueNT$M
411.7
431.8
450.8
472.3
497.9
539.5
582.2
609.8
663.5
695.5
625.3
6.91%
6.26%
73
19.18
Revenue growth%
20.80
19.09
20.64
19.38
21.59
21.17
18.19
16.03
13.96
14.77
7.45
16.03
19.24
89
26.87
Gross margin%
17.03
14.99
16.30
14.45
13.63
11.79
14.02
11.17
10.47
10.38
9.57
11.17
13.83
66
3.60
Operating margin%
5.42
7.63
6.95
5.04
4.50
6.80
7.80
6.23
6.82
5.25
6.72
6.80
6.52
80
18.20
Net margin%
13.27
13.53
15.08
13.83
15.39
15.73
17.42
14.51
13.54
15.45
18.67
15.45
14.80
52
34.94
P/E ratio (avg)x
9.627
9.033
9.329
9.919
11.01
11.47
12.42
11.03
11.11
12.34
18.35
11.47
11.02
35
22.87
EV/EBITx
43.36
44.48
49.15
51.49
54.66
54.90
61.05
59.76
60.27
66.98
37.78
60.27
54.78
21
9.51
FCF yield (avg)%
28.50
27.20
25.91
25.20
22.88
22.03
22.89
20.84
22.31
21.13
29.29
22.03
22.88
28
12.58
FCF margin%
17.55
16.71
18.07
17.25
16.64
19.07
18.86
16.99
19.37
16.64
28.22
18.86
17.40
24
1.422
FCF / Net incomex
0.627
0.634
0.655
0.678
0.672
0.679
0.748
0.780
0.751
0.779
1.428
0.751
0.679
74
29.39
ROIC%
23.46
23.57
25.97
28.50
28.99
31.88
34.31
33.56
33.64
31.98
11.66
33.56
30.44
35
9.39
Return on equity%
19.50
17.31
19.11
19.16
18.19
15.74
14.99
17.73
17.48
19.39
24.57
17.48
17.96
70
10.36
Return on assets%
24.01
22.41
24.29
24.71
23.09
23.95
25.73
23.51
24.20
21.50
15.82
23.95
23.98
43
1.27
EPSNT$
0.45
0.44
0.42
0.49
0.49
0.57
0.62
0.61
0.72
0.70
1.34
7.56%
6.13%
—
19.90
EPS growth%
26.73
24.84
22.72
23.59
21.06
21.63
24.60
27.37
29.63
28.58
12.78
27.37
24.72
9
1.26
Bookvalue per shNT$
0.75
0.72
0.74
0.80
0.86
0.98
0.99
1.01
1.14
1.23
1.15
7.34%
5.92%
—
0.35
FCF per shareNT$
1.12
1.20
1.38
1.60
1.73
1.91
1.96
1.89
1.93
2.24
1.51
5.33%
6.58%
—
0.80
Dividend per shNT$
0.46
0.49
0.49
0.53
0.59
0.64
0.71
0.79
0.89
0.93
1.49
9.35%
8.58%
—
11.65
Div yield (avg)%
10.06
7.41
10.31
13.21
12.04
12.37
13.28
10.75
9.28
6.57
3.62
10.75
10.53
9
25.07
Payout ratio%
19.40
17.21
16.00
15.17
14.19
14.12
16.05
17.41
18.75
18.87
18.08
17.41
16.63
22
160.9
Shares (diluted)M
235.5
217.7
197.6
220.9
236.2
223.0
235.6
218.1
211.0
213.2
157.3
(2.02%)
(0.57%)
89
19.16
Buyback yield%
22.26
22.59
21.52
22.97
24.92
25.97
25.23
23.53
23.49
22.72
8.09
23.53
23.23
78
1.657
D/E ratiox
0.913
0.973
0.928
0.984
0.991
1.072
1.046
1.081
1.250
1.460
1.032
1.081
1.019
47
527.1
Enterprise valueNT$M
658.9
566.1
535.6
583.2
607.8
560.7
602.9
658.5
566.5
550.0
359.1
(1.98%)
(2.41%)
10
68.45
LT debtNT$M
814.7
783.7
724.8
808.9
871.9
937.3
882.5
836.8
926.2
829.9
615.3
(0.98%)
(0.93%)
40
Cost of revenue
6.26%
1.00×
Operating expenses
7.15%
1.09×
Property and equipment
16.21%
Spread over hurdle
(1.21%)