26.16
RevenueNT$M
57.65
57.17
57.36
58.12
59.03
60.21
62.37
62.89
65.14
65.54
27.73
2.11%
1.30%
56
13.09
Revenue growth%
24.21
21.81
23.42
24.71
22.79
24.39
25.04
22.44
23.64
21.50
4.17
23.64
23.53
23
23.49
Gross margin%
10.87
7.91
5.67
6.16
4.14
4.94
4.65
2.14
2.60
1.68
3.29
2.60
4.79
89
12.65
Operating margin%
5.54
7.02
6.14
4.51
7.41
5.06
4.24
5.78
5.62
6.96
28.33
5.62
5.70
53
4.16
Net margin%
24.71
26.06
25.45
27.46
25.01
24.09
23.96
24.92
27.60
28.45
12.25
24.92
25.23
30
28.34
P/E ratio (avg)x
13.32
14.93
14.85
16.00
16.78
17.23
17.14
18.62
19.93
22.71
17.65
18.62
16.96
42
24.43
EV/EBITx
31.18
29.05
28.89
30.07
27.88
29.55
31.60
30.36
28.48
31.06
29.33
30.36
29.81
49
22.58
FCF yield (avg)%
25.61
25.56
25.18
26.31
28.91
27.59
27.18
24.23
26.51
25.27
15.94
26.51
25.96
80
17.54
FCF margin%
25.40
24.45
23.60
24.67
22.59
21.29
22.62
24.97
25.06
24.30
2.89
24.30
24.38
67
1.308
FCF / Net incomex
1.285
1.242
1.255
1.245
1.223
1.297
1.390
1.523
1.658
1.592
1.341
1.523
1.291
91
4.05
ROIC%
15.25
12.72
9.93
8.14
6.19
5.90
4.87
4.60
5.06
6.75
23.01
5.06
6.47
70
6.40
Return on equity%
3.52
6.10
8.25
10.52
8.26
6.35
4.74
4.80
7.24
9.63
3.26
6.35
6.79
58
20.13
Return on assets%
15.36
18.18
16.75
15.28
18.14
18.64
16.44
18.61
20.08
21.14
6.38
18.64
18.16
22
0.58
EPSNT$
0.38
0.39
0.45
0.51
0.57
0.59
0.59
0.58
0.65
0.76
0.65
5.95%
7.61%
—
29.21
EPS growth%
12.79
11.75
9.81
7.06
5.65
8.42
7.99
10.85
11.34
10.19
17.25
10.19
10.00
70
0.43
Bookvalue per shNT$
0.67
0.67
0.74
0.79
0.78
0.86
0.84
0.93
0.95
1.13
0.79
7.65%
7.11%
—
0.26
FCF per shareNT$
1.16
1.10
1.27
1.38
1.53
1.55
1.56
1.74
1.79
1.76
0.56
2.78%
5.10%
—
0.73
Dividend per shNT$
0.45
0.50
0.46
0.45
0.47
0.47
0.53
0.50
0.53
0.56
0.67
3.43%
1.37%
—
23.88
Div yield (avg)%
13.77
11.41
11.85
12.13
12.40
10.92
13.56
16.14
17.59
14.79
2.53
14.79
12.98
69
7.40
Payout ratio%
18.68
17.87
17.97
17.39
16.17
13.37
15.04
16.42
15.33
17.25
2.81
15.33
16.83
18
36.68
Shares (diluted)M
34.70
31.54
34.34
31.89
32.42
32.69
35.90
38.98
43.06
38.66
38.65
3.58%
1.20%
5
11.74
Buyback yield%
1.83
3.53
5.06
3.44
4.57
3.10
3.98
1.70
3.59
2.91
26.98
3.10
3.48
50
0.419
D/E ratiox
2.680
2.696
3.126
3.155
3.479
3.735
4.047
4.834
5.173
5.292
0.471
4.834
3.607
34
20.97
Enterprise valueNT$M
29.44
26.07
27.11
25.68
27.11
27.50
28.69
24.26
21.40
18.15
43.09
(7.71%)
(4.43%)
33
38.09
LT debtNT$M
57.66
55.46
62.51
64.38
58.74
63.44
71.25
76.93
69.39
75.71
39.32
5.21%
3.11%
51
Cost of revenue
1.41%
1.01×
Operating expenses
1.06%
0.98×
Property and equipment
15.37%
Spread over hurdle
44.30%