166.5
RevenueNT$M
557.3
564.1
567.3
572.3
589.9
620.2
645.2
668.5
673.0
691.7
178.6
3.24%
2.38%
12
6.45
Revenue growth%
16.15
16.51
17.12
19.00
20.78
23.46
23.97
23.35
21.45
21.32
2.22
23.35
21.05
83
5.13
Gross margin%
9.17
10.71
13.25
15.26
14.21
14.21
16.33
17.87
17.02
18.45
11.29
17.02
14.74
24
29.10
Operating margin%
3.52
0.63
0.40
0.40
0.40
1.14
1.85
0.40
0.40
0.40
10.96
0.40
0.40
82
4.09
Net margin%
21.75
18.93
19.62
20.55
20.20
19.34
21.93
20.82
23.79
21.41
6.47
21.41
20.68
73
26.12
P/E ratio (avg)x
19.02
20.24
19.53
22.78
26.82
28.35
29.10
29.54
29.20
29.95
27.53
29.20
27.58
18
27.59
EV/EBITx
17.97
19.36
19.18
19.84
23.05
26.35
25.47
24.70
25.54
29.45
6.653
25.54
23.87
34
29.32
FCF yield (avg)%
14.15
12.07
9.62
6.92
6.25
5.10
4.27
3.03
0.79
2.26
7.28
3.03
5.67
51
18.77
FCF margin%
27.66
29.17
29.58
29.59
28.99
27.89
28.30
30.25
27.48
26.75
23.28
27.89
28.65
61
1.715
FCF / Net incomex
1.699
1.547
1.523
1.560
1.436
1.389
1.373
1.445
1.623
1.721
0.315
1.445
1.535
5
6.93
ROIC%
12.72
11.10
11.45
14.08
12.11
13.80
12.82
11.69
12.63
9.65
12.01
12.63
12.37
93
9.64
Return on equity%
20.43
21.66
19.93
20.03
17.67
16.16
15.20
14.34
13.20
16.10
8.28
15.20
16.92
47
13.48
Return on assets%
21.86
24.82
27.77
26.44
27.62
28.64
26.41
28.53
28.66
29.41
6.18
28.64
27.70
53
5.32
EPSNT$
3.81
4.50
4.65
5.03
5.62
6.00
6.91
7.91
8.73
10.06
5.84
12.36%
10.19%
—
5.74
EPS growth%
19.76
16.86
17.18
16.61
14.77
14.91
14.34
13.80
11.28
9.14
18.27
13.80
14.84
5
1.54
Bookvalue per shNT$
2.26
2.47
2.44
2.86
2.99
2.86
2.76
3.23
3.25
3.75
7.12
4.63%
6.01%
—
5.07
FCF per shareNT$
5.15
4.97
5.68
5.66
6.36
6.27
6.93
6.45
5.96
6.08
3.51
(0.92%)
1.72%
—
1.08
Dividend per shNT$
7.67
8.08
9.10
9.66
9.06
9.60
10.07
9.16
8.72
8.08
2.33
(2.27%)
1.84%
—
5.47
Div yield (avg)%
18.05
15.29
13.50
16.24
14.94
13.10
11.51
11.48
8.68
8.09
25.94
11.48
13.30
22
14.38
Payout ratio%
8.76
8.06
10.53
7.63
10.32
10.67
8.13
6.53
8.00
5.16
13.36
8.00
8.09
27
47.92
Shares (diluted)M
44.80
43.04
38.71
39.24
43.95
39.90
44.60
46.24
51.94
57.42
46.96
5.49%
1.54%
70
29.88
Buyback yield%
4.73
3.74
6.53
3.87
1.78
1.49
0.62
0.64
0.40
1.92
14.85
0.64
1.85
14
0.193
D/E ratiox
1.055
1.010
0.949
0.987
0.908
0.942
0.954
0.957
0.848
0.839
1.793
0.942
0.951
44
505.5
Enterprise valueNT$M
133.7
157.8
155.7
181.1
176.7
183.8
181.2
195.0
218.8
242.8
152.2
6.57%
6.32%
22
365.8
LT debtNT$M
36.00
41.23
39.98
45.62
45.26
46.98
43.30
49.19
51.66
53.65
419.4
3.46%
3.99%
11
Cost of revenue
2.09%
0.97×
Operating expenses
2.99%
1.06×
Goodwill & intangibles
16.07%
Spread over hurdle
42.11%