763.5
RevenueNT$M
628.9
660.5
687.9
722.5
761.7
803.3
824.4
882.8
928.5
972.0
783.7
5.00%
5.18%
27
5.20
Revenue growth%
23.72
23.84
22.08
21.53
22.84
24.78
25.65
24.98
22.98
20.68
3.48
24.78
23.35
68
6.52
Gross margin%
21.35
21.22
19.96
21.21
21.92
20.33
22.48
20.92
21.96
22.64
21.40
21.96
21.28
29
6.64
Operating margin%
19.48
17.92
18.56
18.09
20.35
23.18
25.06
26.56
25.08
23.88
20.20
25.06
21.77
34
17.97
Net margin%
26.60
28.76
28.16
30.43
33.12
33.89
35.98
37.71
39.35
42.28
8.87
37.71
33.51
20
32.38
P/E ratio (avg)x
10.54
10.42
10.31
11.46
11.46
11.65
11.73
11.69
13.51
15.13
23.39
11.73
11.56
78
13.73
EV/EBITx
34.24
30.10
32.51
32.51
34.86
30.00
26.96
27.75
23.92
22.70
13.09
26.96
30.05
77
24.49
FCF yield (avg)%
17.61
20.34
19.22
20.90
21.35
24.20
21.31
19.22
17.56
18.08
28.49
19.22
19.78
71
14.51
FCF margin%
12.24
12.76
14.68
15.75
16.25
13.86
11.41
11.77
12.44
15.10
11.11
12.44
13.31
40
0.576
FCF / Net incomex
2.137
2.476
2.904
2.936
3.227
3.301
3.456
3.414
3.713
3.755
0.458
3.456
3.264
66
3.64
ROIC%
29.19
28.10
28.41
26.95
28.10
26.57
23.62
25.69
25.33
27.41
6.88
25.69
27.18
14
2.20
Return on equity%
0.58
0.40
0.40
0.40
1.62
1.64
3.20
5.97
7.33
5.84
23.03
5.84
1.63
57
28.79
Return on assets%
2.97
2.08
3.79
5.36
4.99
2.67
5.58
3.59
4.05
2.87
21.66
3.59
3.69
53
4.16
EPSNT$
2.98
3.22
3.66
3.82
3.90
4.34
4.49
4.95
5.75
5.61
4.57
7.53%
6.62%
—
27.87
EPS growth%
18.67
20.18
19.50
18.11
16.00
18.85
16.58
16.71
13.78
13.23
12.50
16.58
17.41
65
3.24
Bookvalue per shNT$
5.49
6.42
6.31
7.38
8.83
8.75
10.00
9.83
10.05
10.29
3.84
3.10%
6.62%
—
4.43
FCF per shareNT$
1.18
1.14
1.22
1.31
1.36
1.53
1.53
1.82
1.90
1.86
0.72
6.54%
6.20%
—
1.07
Dividend per shNT$
3.52
3.43
3.36
3.54
3.60
3.44
3.61
3.09
2.92
3.03
3.18
(3.41%)
(1.20%)
—
18.46
Div yield (avg)%
3.66
1.31
0.40
0.52
1.68
2.35
3.35
6.32
3.34
5.85
22.01
3.35
2.85
87
9.39
Payout ratio%
6.53
8.37
5.78
7.68
7.13
9.61
8.00
6.89
8.85
8.46
13.43
8.46
7.84
89
102.2
Shares (diluted)M
146.6
157.1
150.8
168.2
178.0
197.7
227.8
260.6
305.2
358.6
100.8
15.03%
10.41%
32
18.87
Buyback yield%
10.12
12.78
12.96
11.24
11.39
13.10
11.83
14.28
13.39
14.68
28.27
13.39
12.87
93
0.208
D/E ratiox
0.632
0.686
0.607
0.640
0.677
0.711
0.742
0.648
0.578
0.504
0.618
0.648
0.644
45
0.354
Enterprise valueNT$B
0.845
0.947
1.025
1.121
1.084
1.187
1.363
1.488
1.685
1.620
0.078
8.36%
6.42%
75
0.970
LT debtNT$B
0.936
0.989
1.128
1.146
1.261
1.250
1.269
1.505
1.597
1.918
0.434
8.75%
7.20%
30
Cost of revenue
4.66%
0.95×
Operating expenses
5.80%
1.06×
Property and equipment
15.69%
Spread over hurdle
39.01%