16.91
RevenueNT$M
249.2
263.5
270.6
274.2
284.2
300.2
318.2
331.0
339.4
354.6
18.20
4.53%
4.19%
39
6.99
Revenue growth%
22.87
22.31
21.14
19.18
16.93
16.12
18.62
16.82
15.94
13.23
27.34
16.12
17.77
36
10.25
Gross margin%
27.95
26.57
24.97
25.18
24.77
25.11
23.14
22.94
22.42
23.52
15.53
23.14
24.87
88
12.41
Operating margin%
15.79
16.09
15.91
16.71
15.17
12.74
11.52
12.99
12.48
10.91
20.54
12.48
14.08
67
5.53
Net margin%
29.21
29.32
26.52
24.24
27.03
27.07
29.14
31.04
28.47
30.64
21.10
29.14
28.81
33
24.86
P/E ratio (avg)x
48.39
52.72
63.91
65.71
67.66
67.84
76.65
75.97
81.29
95.24
19.45
76.65
67.75
85
12.13
EV/EBITx
21.61
23.87
25.65
24.74
22.54
22.62
24.02
24.70
27.34
30.77
24.92
24.70
24.36
12
10.97
FCF yield (avg)%
6.71
6.91
6.79
5.77
6.11
7.76
5.42
7.26
9.86
8.88
12.28
7.76
6.85
13
26.05
FCF margin%
8.70
7.93
10.65
10.98
9.13
6.79
9.28
6.33
5.20
4.74
21.54
6.33
8.32
86
1.567
FCF / Net incomex
1.544
1.527
1.533
1.660
1.738
1.765
1.767
1.861
2.159
2.180
1.130
1.861
1.751
12
28.11
ROIC%
13.22
13.65
12.61
10.41
7.65
9.06
11.07
12.25
10.03
13.01
23.54
11.07
11.66
81
13.64
Return on equity%
24.84
27.04
27.75
25.51
26.51
25.80
26.02
24.21
26.73
27.96
16.65
26.02
26.26
58
21.09
Return on assets%
19.32
20.07
18.67
20.11
22.33
21.92
19.95
17.21
16.29
19.20
7.29
19.20
19.64
36
1.17
EPSNT$
3.87
3.95
4.11
3.93
4.42
4.08
3.92
4.02
4.21
3.78
1.25
(3.06%)
0.92%
—
11.54
EPS growth%
15.38
15.25
12.88
15.78
14.76
14.76
12.53
14.34
13.25
14.81
10.35
14.34
14.76
36
3.96
Bookvalue per shNT$
4.80
5.47
5.60
6.27
6.38
6.04
6.34
6.64
7.27
7.24
3.73
2.57%
4.58%
—
3.08
FCF per shareNT$
3.43
3.86
4.07
4.62
5.18
5.51
5.48
5.46
6.16
6.83
3.08
5.69%
7.45%
—
4.26
Dividend per shNT$
2.98
3.25
3.63
4.20
4.78
4.66
4.88
4.73
4.88
5.11
1.64
1.34%
6.44%
—
17.80
Div yield (avg)%
26.50
25.91
23.66
23.67
26.55
24.96
23.80
24.40
24.26
26.52
21.18
24.40
24.68
76
19.52
Payout ratio%
16.70
16.21
18.96
20.54
18.78
19.71
17.49
19.48
16.84
15.20
6.99
17.49
18.14
90
79.34
Shares (diluted)M
82.71
73.96
68.02
76.30
68.98
66.81
70.41
66.02
59.83
58.29
80.92
(3.31%)
(2.47%)
52
3.85
Buyback yield%
16.47
15.79
16.66
19.08
20.89
23.80
22.48
25.08
25.79
23.27
21.85
23.80
21.68
5
0.323
D/E ratiox
1.438
1.459
1.638
1.817
1.829
2.090
2.488
2.937
3.252
3.677
0.834
2.937
1.959
32
151.4
Enterprise valueNT$M
109.8
128.8
150.6
165.4
166.4
169.4
185.6
197.5
219.6
255.0
105.8
8.91%
10.30%
89
106.5
LT debtNT$M
155.8
159.8
185.8
181.2
183.2
206.1
210.1
232.6
263.7
305.8
94.75
10.79%
7.08%
10
Cost of revenue
4.24%
1.01×
Operating expenses
4.37%
1.02×
Goodwill & intangibles
19.45%
Spread over hurdle
(3.33%)