325.4
RevenueNT$M
203.3
213.8
231.2
242.0
251.4
273.0
288.8
306.1
329.4
345.0
340.6
6.54%
5.93%
79
26.30
Revenue growth%
14.42
12.76
10.82
12.46
10.25
12.84
12.32
12.68
10.51
13.37
6.93
12.68
12.57
31
21.68
Gross margin%
33.25
33.30
33.54
33.46
36.02
35.67
33.28
34.67
34.47
35.96
4.67
34.67
34.00
86
10.64
Operating margin%
27.56
26.07
23.56
25.69
24.02
25.19
23.85
21.23
23.14
20.45
28.20
23.14
23.93
69
27.19
Net margin%
25.03
26.09
23.09
22.59
21.49
23.58
21.46
21.03
20.49
22.94
25.19
21.46
22.76
40
23.73
P/E ratio (avg)x
38.23
38.05
41.01
40.05
39.76
38.66
40.53
45.37
52.97
53.19
9.219
45.37
40.29
59
34.89
EV/EBITx
31.60
30.96
34.01
39.10
45.18
46.92
53.91
59.57
70.32
69.63
30.32
59.57
46.05
21
2.87
FCF yield (avg)%
23.52
25.91
27.53
29.43
31.85
33.86
34.20
35.59
33.22
32.48
10.08
33.86
32.16
89
28.20
FCF margin%
24.94
24.99
24.50
26.08
27.46
24.93
23.33
25.41
25.91
28.19
21.37
25.41
25.20
80
1.561
FCF / Net incomex
0.433
0.440
0.469
0.489
0.551
0.612
0.660
0.643
0.578
0.539
0.103
0.612
0.545
11
15.15
ROIC%
26.93
29.06
28.04
27.60
30.18
32.40
31.19
29.78
28.52
29.29
22.88
29.78
29.17
30
7.78
Return on equity%
16.05
14.65
14.07
13.18
12.01
14.66
16.14
14.99
16.26
15.17
5.14
15.17
14.82
42
6.36
Return on assets%
25.97
24.27
21.39
22.62
21.15
19.92
21.79
21.70
23.12
21.72
13.05
21.72
21.75
86
1.32
EPSNT$
1.38
1.56
1.53
1.62
1.55
1.72
1.78
1.85
1.81
1.83
1.41
3.33%
3.81%
—
23.35
EPS growth%
13.20
15.18
14.54
12.88
11.46
8.49
7.51
6.13
3.70
3.98
7.36
6.13
9.97
89
1.84
Bookvalue per shNT$
1.00
0.86
0.81
0.87
0.79
0.78
0.69
0.74
0.77
0.71
0.75
(1.98%)
(4.56%)
—
0.45
FCF per shareNT$
2.87
2.88
3.34
3.98
4.09
4.01
4.73
5.26
5.92
5.96
0.85
7.84%
8.57%
—
0.96
Dividend per shNT$
1.04
0.98
0.94
0.88
0.84
0.78
0.84
0.89
0.92
1.02
0.35
3.98%
(0.83%)
—
11.48
Div yield (avg)%
23.62
22.49
24.18
22.26
24.21
21.43
19.47
17.80
20.35
21.36
2.57
20.35
21.84
57
4.51
Payout ratio%
0.67
0.40
0.40
0.40
0.68
0.67
0.57
0.40
2.48
0.40
2.79
0.57
0.48
31
102.3
Shares (diluted)M
156.4
155.2
184.0
186.4
195.3
213.3
206.9
239.8
254.8
247.4
101.9
4.84%
4.92%
53
20.35
Buyback yield%
19.23
21.22
18.80
17.64
17.95
15.20
16.00
16.48
17.73
16.79
23.70
16.48
17.68
85
1.129
D/E ratiox
1.740
1.891
1.839
2.019
1.931
2.120
2.406
2.736
2.624
2.481
0.874
2.481
2.069
32
130.7
Enterprise valueNT$M
40.11
39.58
46.96
54.82
60.39
59.67
57.64
60.56
67.03
75.12
289.9
4.46%
6.17%
76
28.83
LT debtNT$M
31.75
33.84
33.70
30.13
28.08
26.59
23.70
21.66
22.49
21.24
85.66
(5.43%)
(4.69%)
22
Cost of revenue
6.50%
1.06×
Operating expenses
5.08%
0.92×
Spread over hurdle
11.30%