221.6
RevenueNT$M
93.41
100.7
106.7
114.1
123.8
134.9
148.2
163.6
176.3
187.0
236.0
8.60%
8.20%
86
18.67
Revenue growth%
30.87
31.32
30.76
29.37
29.79
27.05
28.29
29.94
29.28
27.77
3.96
28.29
29.58
83
7.07
Gross margin%
19.60
18.47
17.75
15.91
13.02
14.95
14.41
13.67
14.22
12.07
26.68
14.22
14.68
56
18.56
Operating margin%
7.95
10.01
9.31
10.36
10.14
11.93
12.85
12.11
10.47
11.70
13.86
11.93
10.42
74
6.39
Net margin%
22.74
21.32
18.66
18.35
18.30
19.65
20.77
22.17
20.13
22.69
8.39
20.77
20.45
79
17.70
P/E ratio (avg)x
27.12
25.41
24.38
23.45
27.43
28.63
32.21
37.76
37.66
43.49
15.61
37.66
28.03
52
20.49
EV/EBITx
16.08
18.39
18.72
19.17
22.16
21.70
24.85
24.88
26.65
26.42
17.68
24.88
21.93
14
25.72
FCF yield (avg)%
6.71
4.86
5.55
3.63
2.22
0.40
0.47
0.40
0.40
1.38
2.75
0.40
1.80
71
13.95
FCF margin%
17.21
19.32
19.22
19.08
17.90
19.40
21.99
20.75
23.08
20.45
6.42
20.75
19.36
16
1.630
FCF / Net incomex
2.922
3.116
3.264
3.635
3.353
3.153
3.012
2.925
2.763
2.895
1.046
2.925
3.064
34
23.30
ROIC%
24.09
22.85
23.66
22.00
20.20
22.21
20.85
21.51
21.01
23.70
19.77
21.51
22.10
41
13.58
Return on equity%
14.65
15.82
18.15
18.00
18.94
17.59
20.55
22.54
21.17
22.20
17.47
21.17
18.54
62
2.82
Return on assets%
8.76
5.99
4.74
6.72
8.84
7.28
4.89
3.62
0.82
3.01
5.50
3.62
5.44
67
2.21
EPSNT$
2.51
2.32
2.23
2.40
2.66
2.89
2.65
3.03
2.97
3.36
2.47
4.77%
3.35%
—
20.84
EPS growth%
26.34
23.97
24.40
23.62
22.06
21.51
19.02
20.21
19.63
18.23
26.92
19.63
21.78
82
2.17
Bookvalue per shNT$
0.79
0.88
0.92
0.94
0.86
0.92
0.98
0.95
1.03
1.18
1.52
6.49%
3.45%
—
0.88
FCF per shareNT$
2.25
2.59
2.83
3.27
3.57
3.67
3.51
4.11
4.64
4.42
1.40
4.36%
7.49%
—
2.17
Dividend per shNT$
1.92
2.16
2.26
2.52
2.99
3.58
4.24
4.53
5.41
6.01
1.09
14.95%
14.11%
—
27.75
Div yield (avg)%
32.05
32.36
30.88
32.35
30.66
31.93
30.95
29.26
29.70
31.35
7.28
30.95
31.15
43
27.01
Payout ratio%
6.25
3.93
4.74
5.74
7.97
7.63
6.43
7.16
8.29
6.62
23.67
7.16
6.53
51
36.29
Shares (diluted)M
51.14
57.48
62.22
72.56
69.44
67.41
74.96
79.82
91.39
90.03
35.45
5.33%
7.43%
26
18.40
Buyback yield%
25.80
27.51
27.57
30.14
29.15
31.62
32.82
34.82
37.71
40.50
6.99
34.82
30.88
5
1.668
D/E ratiox
1.791
2.051
2.086
2.160
2.118
2.071
1.943
2.176
2.147
2.497
1.440
2.147
2.102
62
58.61
Enterprise valueNT$M
116.8
120.3
128.4
122.0
106.0
97.24
103.8
103.3
110.3
104.2
48.56
(0.35%)
(0.21%)
11
50.74
LT debtNT$M
19.89
20.54
19.73
22.30
22.81
21.71
20.25
19.55
19.51
22.42
40.64
(0.35%)
1.27%
81
Cost of revenue
8.34%
1.01×
Operating expenses
8.04%
0.99×
Property and equipment
15.33%
Spread over hurdle
(2.67%)