260.1
RevenueNT$M
497.9
509.0
508.8
505.0
518.4
532.4
544.5
548.4
543.2
548.7
285.4
1.14%
0.85%
72
17.37
Revenue growth%
31.56
29.51
31.56
28.59
31.48
29.67
28.77
29.73
28.75
29.87
9.49
29.67
29.70
42
21.85
Gross margin%
28.35
29.33
29.15
26.72
24.76
21.98
24.58
24.25
26.27
28.86
16.12
24.58
26.50
79
21.97
Operating margin%
20.73
22.64
21.70
23.91
24.53
26.63
27.12
24.46
24.85
25.31
12.68
25.31
24.49
17
14.36
Net margin%
13.80
12.67
11.77
14.45
17.28
16.16
17.07
15.48
17.68
18.46
22.01
17.07
15.82
13
31.93
P/E ratio (avg)x
11.81
10.93
11.75
11.30
11.25
10.67
11.34
10.92
12.05
13.16
6.122
11.34
11.32
80
14.90
EV/EBITx
34.86
34.88
37.48
44.90
49.50
52.97
52.72
54.44
60.72
70.32
35.34
54.44
51.11
28
20.24
FCF yield (avg)%
10.69
8.28
9.02
10.68
9.67
9.78
11.90
12.42
13.83
16.30
22.93
12.42
10.68
16
14.85
FCF margin%
1.66
3.52
6.23
8.12
6.95
4.78
7.29
8.48
7.46
7.50
3.02
7.46
7.12
86
1.439
FCF / Net incomex
2.361
2.806
3.096
3.260
3.551
3.657
3.885
4.128
4.906
5.653
0.608
4.128
3.604
29
27.44
ROIC%
13.15
15.06
17.19
16.50
18.68
18.60
15.88
15.11
13.73
14.43
4.82
15.11
15.50
58
2.40
Return on equity%
14.82
17.16
19.19
16.50
16.66
15.55
18.35
19.76
20.84
18.51
28.82
18.51
17.75
23
24.99
Return on assets%
15.76
15.41
12.68
10.10
8.65
7.63
9.70
10.14
9.89
12.20
13.66
9.89
10.12
49
0.51
EPSNT$
0.73
0.65
0.69
0.69
0.77
0.72
0.77
0.70
0.69
0.71
0.55
(1.73%)
(0.53%)
—
10.92
EPS growth%
6.48
5.34
8.03
7.06
6.45
8.30
10.17
10.03
11.11
9.06
28.51
10.03
8.17
19
1.02
Bookvalue per shNT$
0.27
0.25
0.25
0.26
0.27
0.30
0.30
0.31
0.34
0.34
0.33
4.47%
2.04%
—
0.53
FCF per shareNT$
1.77
2.08
2.49
2.83
2.75
3.07
3.63
4.15
4.44
5.06
0.44
12.99%
12.01%
—
0.32
Dividend per shNT$
0.57
0.51
0.48
0.47
0.49
0.48
0.49
0.52
0.57
0.58
0.29
3.24%
(0.36%)
—
2.21
Div yield (avg)%
23.21
23.35
24.12
22.88
25.68
25.67
24.04
25.43
26.02
28.41
14.81
25.67
24.78
24
21.46
Payout ratio%
11.79
14.55
17.03
15.38
16.34
13.57
15.18
16.86
15.66
14.01
13.68
15.18
15.28
79
300.7
Shares (diluted)M
393.2
389.0
370.3
429.8
444.4
422.0
404.3
468.7
513.4
502.1
296.0
2.47%
1.97%
62
3.12
Buyback yield%
12.44
9.81
9.07
6.50
5.09
5.87
3.94
1.13
1.34
0.79
26.74
1.34
5.48
44
1.199
D/E ratiox
1.980
2.186
2.005
2.028
1.872
2.009
2.051
2.065
1.892
2.079
0.737
2.051
2.019
30
331.5
Enterprise valueNT$M
400.9
386.1
404.5
373.7
352.9
366.9
335.2
356.5
334.4
339.2
215.4
(0.79%)
(1.36%)
38
237.9
LT debtNT$M
248.8
282.9
269.1
256.8
249.2
289.5
289.7
325.0
340.5
344.9
325.6
6.72%
2.82%
46
Cost of revenue
0.31%
0.95×
Operating expenses
1.79%
1.10×
Goodwill & intangibles
16.26%
Spread over hurdle
53.31%