77.43
RevenueNT$M
31.10
33.50
36.23
39.03
42.03
45.56
49.43
52.54
57.10
63.23
86.26
8.51%
8.40%
63
19.77
Revenue growth%
3.87
6.03
3.44
6.10
4.59
1.97
0.40
0.40
0.40
0.40
11.57
0.40
2.71
38
14.71
Gross margin%
10.92
9.06
11.84
10.72
10.19
8.65
9.68
7.07
6.23
3.42
25.78
7.07
9.37
11
18.52
Operating margin%
19.58
21.86
22.96
25.14
23.22
23.38
23.28
21.86
19.28
21.09
7.37
21.86
22.41
24
27.56
Net margin%
4.63
6.16
7.71
8.70
7.57
7.82
10.72
13.37
15.25
16.18
23.52
13.37
8.26
48
32.23
P/E ratio (avg)x
36.33
36.85
42.29
42.85
50.25
49.71
47.91
47.79
49.24
56.41
18.12
49.24
47.85
5
23.50
EV/EBITx
22.65
23.65
26.56
25.02
25.09
27.64
27.05
26.37
28.79
30.70
8.668
27.64
26.47
45
23.41
FCF yield (avg)%
26.21
28.01
27.23
27.21
26.73
25.06
23.20
21.78
22.04
22.45
18.84
22.45
25.64
57
5.96
FCF margin%
1.06
1.51
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
22.63
0.40
0.40
31
1.747
FCF / Net incomex
0.502
0.477
0.470
0.529
0.495
0.470
0.506
0.578
0.646
0.709
1.714
0.578
0.504
79
17.44
ROIC%
23.30
24.05
24.11
21.40
23.92
23.89
25.22
27.42
25.75
27.44
13.79
25.75
24.08
77
15.60
Return on equity%
12.46
9.82
10.96
13.43
15.03
13.83
15.11
16.17
13.69
16.18
24.07
15.11
13.76
64
19.00
Return on assets%
11.10
11.92
14.23
16.51
14.43
15.61
15.05
12.72
14.25
11.64
5.02
14.25
14.24
30
0.85
EPSNT$
0.62
0.56
0.59
0.59
0.62
0.65
0.70
0.77
0.72
0.63
0.90
0.15%
(0.33%)
—
23.75
EPS growth%
24.95
24.59
24.85
22.94
22.86
24.05
22.13
24.35
26.54
28.33
25.41
24.35
24.47
86
0.43
Bookvalue per shNT$
0.47
0.46
0.43
0.46
0.48
0.50
0.45
0.48
0.52
0.56
0.84
3.35%
1.97%
—
0.77
FCF per shareNT$
1.34
1.38
1.41
1.46
1.74
1.76
1.82
2.16
2.44
2.35
0.71
6.18%
7.29%
—
0.74
Dividend per shNT$
1.52
1.57
1.45
1.35
1.47
1.58
1.55
1.76
1.67
1.80
0.51
4.12%
2.99%
—
2.95
Div yield (avg)%
28.90
29.39
30.12
31.90
30.16
32.02
34.46
31.54
29.30
29.40
29.06
31.54
30.14
87
21.69
Payout ratio%
9.66
11.95
14.07
13.09
12.36
10.70
10.39
8.81
9.11
11.70
7.25
10.39
11.20
15
52.61
Shares (diluted)M
54.12
49.80
52.09
56.46
55.49
59.79
54.16
49.72
50.17
45.47
50.75
(3.90%)
(2.59%)
33
28.11
Buyback yield%
16.33
16.90
18.40
18.64
21.06
19.29
18.71
17.98
16.22
19.15
14.16
18.71
18.52
89
0.639
D/E ratiox
0.933
0.911
0.920
1.030
1.013
1.089
1.093
1.246
1.309
1.386
1.732
1.246
1.060
90
50.93
Enterprise valueNT$M
58.11
69.31
70.85
76.92
92.26
111.7
126.5
139.2
162.2
190.2
32.72
15.57%
12.76%
42
75.89
LT debtNT$M
73.33
81.84
80.42
76.58
71.26
73.68
80.51
81.29
73.89
71.77
51.90
0.14%
(1.02%)
60
Cost of revenue
8.40%
1.00×
Operating expenses
8.42%
1.00×
Goodwill & intangibles
16.31%
Spread over hurdle
(1.01%)