148.9
RevenueNT$M
175.8
185.1
194.1
200.6
214.0
227.3
234.8
250.7
269.6
283.8
152.8
5.81%
5.27%
82
18.98
Revenue growth%
27.58
28.87
28.10
29.67
28.39
25.85
26.29
26.27
25.61
24.47
24.09
25.85
26.94
70
10.44
Gross margin%
14.33
16.89
14.76
12.32
14.56
13.47
11.14
12.65
13.41
14.23
18.00
13.41
13.85
49
2.20
Operating margin%
23.50
21.00
22.86
24.37
24.70
26.66
24.49
24.51
24.62
24.12
21.87
24.51
24.43
88
26.81
Net margin%
27.90
30.22
31.95
32.84
35.71
33.53
34.29
33.45
36.32
33.55
29.35
33.55
33.49
26
25.53
P/E ratio (avg)x
20.77
19.60
19.75
21.31
19.99
20.17
22.14
24.10
25.96
25.48
7.826
24.10
21.04
34
33.41
EV/EBITx
12.07
11.81
10.91
12.12
11.84
12.50
12.33
11.79
10.74
9.621
32.47
11.79
11.82
7
27.83
FCF yield (avg)%
9.97
12.48
10.18
7.94
7.87
6.16
5.94
8.40
11.34
13.18
27.15
8.40
9.18
69
9.24
FCF margin%
29.54
29.66
31.09
29.42
32.33
31.56
30.84
33.69
32.19
34.69
7.00
32.19
31.32
26
1.021
FCF / Net incomex
0.822
0.790
0.841
0.804
0.799
0.736
0.727
0.732
0.835
0.833
1.505
0.736
0.802
59
3.47
ROIC%
11.57
8.95
6.25
6.39
4.44
7.24
5.03
6.58
6.16
7.41
21.08
6.58
6.48
86
16.78
Return on equity%
4.26
6.07
6.92
9.04
11.70
11.41
13.90
15.94
15.82
17.62
26.33
15.82
11.56
51
4.94
Return on assets%
27.14
30.01
29.14
28.17
25.58
24.22
21.40
22.77
21.03
23.39
27.28
22.77
24.90
34
0.48
EPSNT$
1.56
1.50
1.73
1.93
2.00
2.03
2.38
2.32
2.62
2.73
0.49
6.41%
7.21%
—
3.96
EPS growth%
10.58
12.55
10.95
8.32
5.99
4.77
2.60
3.10
5.74
6.67
20.15
4.77
6.33
92
1.26
Bookvalue per shNT$
0.52
0.52
0.58
0.64
0.71
0.71
0.74
0.71
0.63
0.69
0.40
(0.53%)
3.76%
—
1.35
FCF per shareNT$
0.87
0.79
0.82
0.91
0.98
0.90
0.81
0.77
0.80
0.85
1.01
(2.89%)
0.40%
—
1.33
Dividend per shNT$
1.72
1.77
1.98
1.97
2.28
2.39
2.51
2.63
2.96
3.17
0.23
6.88%
7.83%
—
6.69
Div yield (avg)%
18.91
16.47
18.92
16.07
18.34
19.90
17.08
17.98
15.51
15.24
11.66
17.08
17.53
64
16.82
Payout ratio%
7.37
9.03
7.77
8.98
8.53
9.44
7.70
8.15
10.55
9.28
21.93
9.28
8.76
36
100.2
Shares (diluted)M
149.0
148.0
166.8
189.4
190.9
210.2
220.4
229.2
258.5
286.2
95.94
8.44%
8.11%
58
3.46
Buyback yield%
15.85
17.44
17.31
20.01
20.90
19.82
19.32
18.10
19.04
19.63
8.97
19.32
19.18
16
0.255
D/E ratiox
0.597
0.706
0.707
0.786
0.879
0.994
1.055
1.232
1.428
1.631
0.459
1.232
0.936
58
224.6
Enterprise valueNT$M
101.9
98.31
96.59
93.73
97.59
95.89
98.46
94.54
91.16
93.25
202.4
(0.90%)
0.03%
93
279.9
LT debtNT$M
67.22
66.28
64.14
68.45
64.18
64.97
59.72
54.97
52.17
55.21
316.5
(2.96%)
(2.65%)
89
Cost of revenue
5.27%
1.00×
Operating expenses
5.81%
1.05×
Goodwill & intangibles
18.62%
Spread over hurdle
(2.61%)