144.5
RevenueNT$M
122.1
134.2
148.3
157.7
169.3
181.5
194.4
207.5
226.8
247.1
152.8
7.85%
7.99%
21
27.31
Revenue growth%
21.13
18.31
21.00
19.51
22.24
20.78
18.88
21.62
21.07
19.03
23.31
20.78
20.89
90
19.84
Gross margin%
19.02
18.71
21.58
19.00
20.35
22.60
22.61
21.04
19.03
18.73
28.86
21.04
19.69
34
19.32
Operating margin%
17.27
15.25
13.59
16.22
14.61
12.68
10.89
12.44
12.97
12.52
26.32
12.52
13.28
27
29.59
Net margin%
8.52
6.28
7.03
4.25
4.40
4.38
2.65
3.03
5.47
5.43
24.24
4.38
4.91
25
36.80
P/E ratio (avg)x
34.08
35.11
35.47
34.21
34.19
32.04
33.34
38.22
40.45
41.84
11.99
38.22
34.66
33
23.19
EV/EBITx
62.45
61.72
73.34
86.83
83.44
98.46
111.1
128.6
150.3
173.0
34.39
128.6
92.64
45
21.84
FCF yield (avg)%
8.92
8.20
5.93
3.61
4.80
4.16
5.23
2.47
0.80
0.40
15.84
2.47
4.48
50
8.90
FCF margin%
15.54
18.12
18.36
20.52
18.40
21.37
23.64
22.20
23.82
24.15
28.38
23.64
20.94
39
0.772
FCF / Net incomex
2.028
2.263
2.572
2.556
3.026
3.208
3.846
4.274
4.919
5.155
0.273
4.274
3.117
65
17.69
ROIC%
0.40
0.63
3.07
2.95
4.95
4.92
4.50
6.95
4.31
4.54
13.11
4.54
4.40
17
7.44
Return on equity%
1.84
0.40
0.40
2.99
1.87
1.70
1.15
2.47
0.40
0.40
2.53
1.15
1.42
47
21.06
Return on assets%
13.81
16.15
18.97
19.92
19.97
21.68
20.79
21.11
20.01
23.00
7.41
21.11
19.99
14
2.93
EPSNT$
5.38
5.55
6.73
7.51
8.49
8.47
9.92
11.72
12.57
14.75
3.20
11.68%
12.34%
—
12.04
EPS growth%
29.83
32.71
32.51
33.26
32.40
34.42
33.56
36.39
36.75
37.64
3.58
36.39
33.41
31
2.43
Bookvalue per shNT$
0.96
0.94
0.99
1.11
1.17
1.22
1.26
1.33
1.45
1.38
2.56
3.38%
3.82%
—
2.30
FCF per shareNT$
1.17
1.18
1.19
1.09
1.02
0.93
0.89
0.93
0.84
0.80
1.25
(4.83%)
(4.69%)
—
3.10
Dividend per shNT$
2.64
2.71
2.98
2.89
3.03
3.13
2.95
2.71
2.70
2.59
0.63
(3.11%)
0.34%
—
11.98
Div yield (avg)%
21.14
21.61
18.63
17.73
17.59
19.74
20.17
20.47
18.19
18.15
12.40
19.74
19.19
92
12.30
Payout ratio%
13.06
11.80
12.82
15.38
15.66
18.34
15.73
17.40
18.51
18.05
21.51
18.05
15.70
30
36.54
Shares (diluted)M
24.99
26.06
24.90
24.01
24.14
26.39
28.19
30.07
29.82
27.07
36.84
2.31%
(0.39%)
28
5.07
Buyback yield%
22.09
20.57
18.12
18.77
17.85
16.90
19.87
21.31
22.57
22.94
15.12
21.31
20.22
53
0.960
D/E ratiox
1.769
1.787
1.757
1.782
1.776
1.619
1.848
1.949
1.894
1.823
1.347
1.848
1.785
94
72.59
Enterprise valueNT$M
83.52
78.30
77.45
74.69
83.03
96.23
95.44
89.11
93.38
86.08
204.9
0.72%
1.30%
74
169.8
LT debtNT$M
74.69
73.34
70.09
71.91
75.87
66.60
59.08
60.37
53.69
48.61
65.08
(8.52%)
(4.96%)
60
Cost of revenue
8.21%
1.02×
Operating expenses
7.45%
0.95×
Goodwill & intangibles
16.70%
Return on capital
118.21%
Spread over hurdle
112.33%