345.2
RevenueNT$M
296.0
316.4
333.4
350.7
365.3
373.7
390.6
399.4
408.5
435.9
362.1
3.60%
4.56%
34
25.93
Revenue growth%
1.73
0.40
2.66
2.65
5.54
7.53
7.27
8.07
10.68
13.00
25.75
8.07
6.40
88
20.95
Gross margin%
28.21
30.81
33.52
35.98
37.26
40.17
40.17
41.99
43.95
45.17
9.56
41.99
38.71
87
24.74
Operating margin%
1.23
2.66
2.57
5.05
2.22
4.30
1.78
0.49
1.93
2.62
11.89
1.93
2.40
53
10.37
Net margin%
17.70
19.82
20.63
20.87
23.05
21.36
20.67
19.99
17.13
19.86
10.30
19.99
20.31
42
15.50
P/E ratio (avg)x
8.778
8.282
7.345
7.299
7.584
7.157
6.217
5.773
5.639
5.817
21.37
5.817
7.228
34
29.47
EV/EBITx
22.01
19.82
18.74
20.45
21.07
22.35
21.09
21.40
19.47
19.32
28.77
21.09
20.76
93
4.86
FCF yield (avg)%
17.74
17.45
16.79
17.09
17.14
19.38
17.94
16.42
17.98
16.80
13.44
17.94
17.29
64
24.07
FCF margin%
28.70
27.35
25.25
24.32
25.68
24.91
22.41
21.61
18.84
16.11
8.32
21.61
24.61
49
0.409
FCF / Net incomex
2.581
2.892
3.208
3.097
3.433
3.826
3.928
3.963
4.585
4.644
1.273
3.963
3.629
37
25.06
ROIC%
6.39
3.53
3.45
2.20
3.38
1.93
1.70
0.40
0.46
1.67
6.77
1.67
2.07
74
9.94
Return on equity%
26.42
24.69
24.81
24.35
24.57
23.09
20.71
18.43
16.82
19.76
29.92
19.76
23.72
84
6.65
Return on assets%
17.80
19.92
18.79
20.19
22.36
20.54
21.39
20.92
18.38
17.05
9.71
20.54
20.06
26
5.39
EPSNT$
7.60
8.05
7.27
8.07
7.76
8.77
9.38
10.44
10.13
10.25
5.70
5.70%
2.97%
—
25.55
EPS growth%
6.60
7.27
6.66
6.21
6.52
8.90
10.52
12.30
13.41
13.85
2.66
12.30
8.09
90
1.18
Bookvalue per shNT$
3.74
3.74
3.39
3.61
3.62
3.69
4.03
3.64
3.94
3.73
2.40
0.62%
0.88%
—
3.60
FCF per shareNT$
2.82
2.99
2.96
2.93
2.90
3.06
3.06
2.82
3.02
2.75
5.10
(1.03%)
(0.02%)
—
5.72
Dividend per shNT$
2.37
2.13
1.85
1.64
1.54
1.56
1.36
1.30
1.36
1.48
3.84
(0.86%)
(3.94%)
—
5.77
Div yield (avg)%
9.05
11.28
13.40
15.94
13.17
14.18
13.54
11.39
13.56
13.02
26.97
13.54
13.28
58
24.31
Payout ratio%
0.40
0.40
2.89
3.78
3.13
4.98
2.24
0.40
0.40
0.40
27.14
0.40
1.32
83
44.00
Shares (diluted)M
61.42
64.73
72.47
67.57
64.04
58.94
57.78
52.88
49.18
49.98
43.54
(4.84%)
(0.94%)
71
8.29
Buyback yield%
2.11
3.69
5.92
7.20
10.11
11.83
13.41
12.58
11.43
13.17
19.83
12.58
10.77
15
0.295
D/E ratiox
1.182
1.345
1.417
1.443
1.523
1.534
1.616
1.820
1.700
1.651
1.308
1.651
1.529
61
194.7
Enterprise valueNT$M
284.2
264.7
262.2
256.3
244.9
263.7
241.9
241.3
234.5
224.8
477.4
(1.70%)
(3.63%)
83
247.6
LT debtNT$M
83.74
82.69
96.23
105.8
122.2
138.0
135.5
147.9
164.3
160.2
327.6
5.56%
7.82%
32
Cost of revenue
4.32%
0.98×
Operating expenses
5.42%
1.09×
Cash and investments
17.78%
Property and equipment
16.92%
Spread over hurdle
23.78%