169.2
RevenueNT$M
256.6
263.6
262.8
268.6
268.2
276.7
273.2
276.2
276.6
281.6
187.0
0.98%
1.13%
57
9.49
Revenue growth%
9.33
9.93
10.39
12.53
11.80
10.48
7.93
8.48
5.96
5.30
29.20
7.93
9.63
36
7.50
Gross margin%
14.24
14.84
14.74
14.94
15.93
14.00
12.89
14.32
11.72
13.54
5.86
13.54
14.28
67
21.24
Operating margin%
23.30
25.35
25.61
24.80
27.30
25.74
27.70
25.63
25.49
28.33
28.55
25.74
25.62
33
8.35
Net margin%
11.94
9.14
10.86
8.17
7.48
6.87
8.28
6.33
8.44
10.36
17.63
8.28
8.36
10
9.735
P/E ratio (avg)x
19.55
19.39
18.86
19.01
20.43
21.80
21.06
19.27
16.79
14.52
11.61
19.27
19.33
8
27.90
EV/EBITx
8.505
8.919
9.042
9.348
9.341
9.434
10.40
9.986
10.31
11.64
23.67
10.31
9.391
18
23.00
FCF yield (avg)%
8.69
9.65
10.18
9.97
12.85
10.55
10.80
10.11
7.58
6.60
3.41
10.11
10.04
35
6.27
FCF margin%
5.06
5.32
6.00
7.46
6.23
8.00
9.39
9.59
11.77
11.04
3.65
9.59
7.73
67
0.981
FCF / Net incomex
2.476
2.805
3.296
3.383
3.997
3.806
4.331
4.113
4.350
5.136
1.592
4.331
3.902
72
8.20
ROIC%
28.20
26.84
25.07
22.17
19.37
21.28
19.95
20.13
18.66
18.06
18.86
19.95
20.71
92
14.01
Return on equity%
13.18
13.34
13.37
16.14
13.36
15.15
16.29
15.19
16.82
16.90
3.14
16.29
15.17
82
17.91
Return on assets%
29.94
31.17
34.15
35.83
37.12
36.55
35.03
34.88
36.65
37.20
16.57
36.55
35.43
61
3.63
EPSNT$
2.54
2.40
2.32
2.38
2.48
2.41
2.27
2.15
2.36
2.67
4.02
1.53%
1.81%
—
22.89
EPS growth%
2.24
0.65
1.21
0.40
0.40
1.02
2.48
2.61
4.07
2.31
22.73
2.48
1.72
20
3.05
Bookvalue per shNT$
0.76
0.82
0.76
0.71
0.70
0.71
0.75
0.80
0.71
0.70
1.07
0.10%
(0.64%)
—
0.84
FCF per shareNT$
1.50
1.44
1.64
1.73
1.90
2.01
2.21
2.04
2.20
2.14
3.19
2.34%
4.93%
—
0.92
Dividend per shNT$
1.47
1.66
1.82
2.06
2.35
2.50
2.46
2.52
2.92
2.79
1.70
3.44%
6.21%
—
2.09
Div yield (avg)%
16.19
15.32
17.48
18.43
17.12
14.36
13.67
14.70
13.76
12.05
18.30
13.76
15.01
15
26.53
Payout ratio%
11.02
8.04
8.99
6.72
7.98
10.14
12.35
13.03
15.82
17.73
11.28
13.03
10.58
8
85.32
Shares (diluted)M
76.77
68.50
59.82
61.08
60.00
53.67
51.90
57.39
50.94
55.46
82.24
(1.56%)
(3.45%)
84
29.85
Buyback yield%
14.86
15.37
13.65
11.41
10.61
11.90
14.60
15.90
16.73
16.44
19.43
15.90
14.73
49
0.808
D/E ratiox
1.780
1.804
1.957
1.887
1.854
1.910
2.174
2.470
2.438
2.541
0.894
2.438
1.933
90
54.31
Enterprise valueNT$M
81.54
71.10
76.18
81.28
76.92
80.42
80.40
81.93
72.93
70.36
108.2
(1.77%)
(2.30%)
85
175.2
LT debtNT$M
189.8
193.9
193.2
188.1
181.7
181.8
174.9
179.6
186.9
171.8
84.25
(1.10%)
0.19%
22
Cost of revenue
1.40%
1.03×
Operating expenses
0.71%
0.96×
Property and equipment
18.31%
Goodwill & intangibles
15.89%
Spread over hurdle
16.06%