59.27
RevenueNT$M
85.45
92.30
99.48
104.8
110.9
120.1
124.7
132.9
139.1
148.3
62.31
5.99%
6.44%
16
9.41
Revenue growth%
16.14
15.64
13.04
12.57
11.10
12.93
14.58
12.70
12.47
15.26
29.01
12.93
12.99
9
6.32
Gross margin%
30.19
30.09
32.41
33.97
35.99
34.18
36.09
37.41
35.11
33.29
18.32
35.11
34.07
35
18.96
Operating margin%
23.80
26.40
24.80
26.42
27.81
30.33
28.82
29.13
29.91
31.96
25.71
29.91
28.32
23
18.46
Net margin%
21.76
22.79
21.27
19.67
18.59
16.17
15.08
13.62
15.82
13.87
29.77
15.08
17.38
13
25.96
P/E ratio (avg)x
28.07
27.25
28.57
27.52
29.74
33.17
35.26
31.86
31.95
30.11
15.03
31.95
29.93
9
34.28
EV/EBITx
20.68
19.14
19.67
19.31
21.30
20.15
21.08
20.57
19.33
20.58
12.46
20.57
20.36
22
27.14
FCF yield (avg)%
19.90
21.21
22.15
19.97
19.01
16.55
15.88
13.09
12.77
13.13
5.38
13.13
17.78
45
26.38
FCF margin%
17.04
14.83
16.90
14.07
16.59
17.96
18.85
18.76
18.56
19.37
14.42
18.76
17.50
28
0.513
FCF / Net incomex
0.285
0.288
0.320
0.314
0.298
0.275
0.244
0.271
0.292
0.328
1.313
0.275
0.290
43
6.24
ROIC%
5.09
7.95
8.34
9.88
12.81
12.16
9.52
6.52
7.90
5.84
27.34
7.90
8.15
23
28.77
Return on equity%
9.98
7.46
6.99
5.83
4.46
7.02
6.37
3.87
1.17
0.40
29.93
3.87
6.10
7
15.35
Return on assets%
25.89
23.79
26.67
26.89
24.14
23.46
25.88
23.26
20.91
18.12
25.80
23.26
23.97
36
0.96
EPSNT$
0.86
0.86
0.79
0.86
0.76
0.83
0.73
0.66
0.70
0.62
1.06
(4.02%)
(4.04%)
—
4.68
EPS growth%
18.64
20.27
22.03
22.60
22.43
21.74
22.82
20.47
19.09
17.58
11.48
20.47
21.10
48
1.98
Bookvalue per shNT$
1.59
1.66
1.71
1.52
1.57
1.39
1.26
1.26
1.35
1.35
1.87
(3.00%)
(1.94%)
—
0.67
FCF per shareNT$
3.02
2.76
2.82
3.15
3.13
3.30
3.58
3.89
3.68
4.13
2.49
5.73%
3.27%
—
2.24
Dividend per shNT$
2.66
2.81
2.76
2.61
2.44
2.38
2.61
2.78
2.56
2.93
1.93
3.73%
1.86%
—
25.20
Div yield (avg)%
3.56
4.78
2.83
0.40
0.40
0.40
2.22
0.40
0.40
2.17
14.73
0.40
1.29
8
12.44
Payout ratio%
7.14
6.21
6.08
3.59
4.80
7.29
7.86
8.62
9.95
12.53
4.54
8.62
7.21
33
51.97
Shares (diluted)M
71.06
68.01
63.77
63.70
59.88
59.61
55.47
62.65
69.99
65.61
54.80
1.85%
0.08%
27
9.03
Buyback yield%
1.93
3.17
3.50
0.61
1.93
4.54
6.98
5.05
7.79
8.38
15.34
6.98
4.02
29
1.282
D/E ratiox
0.855
0.971
1.089
1.170
1.252
1.350
1.600
1.620
1.782
2.065
1.455
1.620
1.301
54
119.0
Enterprise valueNT$M
111.5
114.5
124.5
123.9
125.6
139.4
159.4
155.8
181.1
185.3
78.11
8.09%
5.24%
30
26.80
LT debtNT$M
33.86
32.65
30.95
28.83
31.63
34.55
35.88
34.87
36.49
32.95
23.35
0.83%
(0.85%)
45
Cost of revenue
6.44%
1.00×
Operating expenses
6.60%
1.01×
Spread over hurdle
(0.77%)