55.61
RevenueNT$M
561.2
561.5
583.3
604.6
612.8
629.1
635.6
660.1
673.7
686.2
59.85
2.29%
2.22%
50
29.33
Revenue growth%
2.26
0.40
0.40
1.55
1.17
0.40
0.40
0.40
0.45
1.12
17.08
0.40
0.42
91
8.23
Gross margin%
4.25
4.02
6.31
9.24
6.25
6.36
4.98
6.34
5.33
4.46
14.05
5.33
5.79
25
8.83
Operating margin%
28.73
29.45
30.99
33.57
33.61
36.36
37.65
39.08
40.50
41.58
26.56
39.08
34.98
79
29.41
Net margin%
23.24
25.81
28.49
25.91
26.39
27.66
29.42
32.09
33.23
36.10
7.55
32.09
28.08
60
31.60
P/E ratio (avg)x
9.635
10.58
11.67
12.15
13.92
12.84
14.49
15.23
15.87
16.70
32.69
15.23
13.38
41
9.167
EV/EBITx
33.58
38.92
39.74
40.81
46.68
45.25
50.62
47.70
54.04
57.68
11.25
50.62
45.96
50
7.78
FCF yield (avg)%
3.73
5.67
7.17
7.35
8.04
5.20
2.91
4.11
4.65
4.56
3.45
4.56
4.92
90
11.06
FCF margin%
10.41
7.91
6.06
6.50
4.46
4.36
1.48
1.55
0.40
1.93
7.48
1.55
4.41
21
1.325
FCF / Net incomex
3.137
3.493
3.802
4.251
4.980
5.379
6.390
7.504
8.040
9.128
0.331
7.504
5.180
75
23.61
ROIC%
2.31
0.40
0.40
2.61
2.79
5.06
3.16
1.42
0.40
3.16
16.67
3.16
2.46
61
6.58
Return on equity%
31.26
30.96
29.35
30.57
28.51
31.12
32.34
32.65
32.39
35.19
17.52
32.39
31.19
78
5.41
Return on assets%
12.76
11.79
9.08
10.98
9.64
11.10
9.08
8.04
9.35
10.46
24.97
9.35
10.05
13
4.53
EPSNT$
3.33
3.83
4.23
4.36
4.02
3.98
4.33
4.60
4.42
4.48
4.73
2.22%
2.57%
—
18.87
EPS growth%
6.70
5.87
7.47
9.70
11.17
10.98
13.87
14.59
14.27
14.05
25.40
14.05
11.08
34
4.38
Bookvalue per shNT$
4.99
4.70
4.14
4.56
4.01
4.03
3.66
3.63
3.89
3.89
4.80
(0.58%)
(2.81%)
—
1.76
FCF per shareNT$
3.71
3.85
3.79
3.49
3.19
3.52
3.73
4.04
4.06
4.26
2.60
5.94%
2.24%
—
3.38
Dividend per shNT$
0.86
0.85
0.87
0.77
0.70
0.69
0.61
0.58
0.55
0.50
1.46
(6.50%)
(6.01%)
—
17.30
Div yield (avg)%
14.35
17.19
16.39
18.40
15.93
14.45
16.87
18.73
19.85
16.86
19.72
16.87
16.87
10
18.50
Payout ratio%
20.82
23.71
24.76
27.41
26.67
26.24
25.51
26.77
27.48
28.25
21.59
26.77
26.46
43
66.67
Shares (diluted)M
63.68
58.40
62.15
54.28
46.51
43.71
43.05
39.75
41.90
37.43
68.07
(4.25%)
(5.25%)
46
13.39
Buyback yield%
15.94
16.83
17.56
19.72
21.64
21.98
19.16
16.35
13.73
11.95
19.99
16.35
17.20
45
1.579
D/E ratiox
1.804
1.674
1.452
1.401
1.363
1.339
1.342
1.166
1.120
1.178
1.091
1.178
1.352
35
267.0
Enterprise valueNT$M
255.2
249.4
274.1
267.8
289.4
339.0
366.2
393.4
437.8
461.2
25.95
9.77%
7.01%
87
364.5
LT debtNT$M
143.4
156.6
166.6
183.1
203.9
205.2
245.6
270.3
263.7
276.1
194.4
6.25%
6.80%
72
Cost of revenue
2.43%
1.02×
Operating expenses
1.75%
0.95×
Property and equipment
15.89%
Spread over hurdle
21.36%