343.9
RevenueNT$M
357.5
359.4
368.9
386.2
398.4
400.3
408.3
425.5
428.2
432.7
352.1
1.67%
2.08%
6
20.86
Revenue growth%
12.80
10.88
8.23
10.38
10.35
12.96
10.97
10.62
11.96
9.02
7.08
10.97
10.75
93
8.55
Gross margin%
0.40
2.60
3.40
2.96
1.47
0.40
0.40
0.40
0.48
0.40
26.06
0.40
0.44
39
14.57
Operating margin%
27.19
27.44
27.96
26.75
23.87
21.48
22.45
21.13
21.45
20.37
2.56
21.45
23.16
90
4.82
Net margin%
18.12
18.02
15.64
16.05
17.93
20.91
21.49
24.36
25.66
24.72
25.36
24.36
19.52
15
36.99
P/E ratio (avg)x
30.39
30.38
31.23
32.78
34.54
35.83
34.86
38.57
38.66
44.67
18.21
38.57
34.70
81
15.65
EV/EBITx
38.42
38.61
39.56
41.99
41.34
45.10
45.27
46.12
53.60
50.85
6.172
46.12
43.54
27
23.73
FCF yield (avg)%
13.20
11.96
12.97
11.71
13.34
14.12
16.64
19.24
21.25
19.65
5.45
19.24
13.73
84
4.89
FCF margin%
28.69
28.90
30.94
29.06
28.26
25.36
25.73
25.62
28.18
28.65
26.66
25.73
28.45
24
1.001
FCF / Net incomex
0.514
0.529
0.518
0.526
0.528
0.542
0.577
0.657
0.643
0.728
1.683
0.643
0.536
80
16.66
ROIC%
19.35
17.42
14.45
11.94
9.55
11.97
14.86
16.61
15.67
16.12
22.72
15.67
15.26
53
15.80
Return on equity%
17.53
19.43
20.37
20.91
19.11
18.79
21.75
19.44
22.08
21.11
15.40
21.11
19.91
10
5.61
Return on assets%
11.81
12.16
12.62
15.30
15.27
16.59
18.46
18.08
20.84
19.96
24.30
18.46
15.95
18
3.21
EPSNT$
2.44
2.55
2.77
2.60
2.35
2.10
2.18
2.17
2.27
2.05
3.28
(2.72%)
(1.12%)
—
20.30
EPS growth%
2.76
3.86
1.68
3.67
5.19
2.73
3.27
1.49
3.28
2.67
13.39
2.73
3.02
36
3.41
Bookvalue per shNT$
0.84
0.94
1.04
1.20
1.40
1.45
1.43
1.56
1.59
1.62
2.90
3.06%
8.60%
—
2.45
FCF per shareNT$
0.68
0.63
0.71
0.78
0.81
0.74
0.75
0.85
0.96
0.91
1.52
2.36%
2.15%
—
2.13
Dividend per shNT$
0.78
0.83
0.77
0.77
0.81
0.72
0.75
0.80
0.86
0.81
3.18
(0.02%)
(0.08%)
—
22.67
Div yield (avg)%
15.18
14.38
15.98
15.32
15.13
17.27
19.66
22.40
20.69
22.56
4.31
20.69
16.62
79
23.18
Payout ratio%
12.75
12.89
15.47
14.44
13.56
10.69
9.26
7.34
8.20
10.98
8.64
9.26
11.86
57
92.52
Shares (diluted)M
76.61
77.21
70.61
78.38
73.81
71.28
64.60
69.47
65.20
57.06
91.50
(5.02%)
(3.84%)
91
20.60
Buyback yield%
2.91
4.54
4.80
7.06
6.69
6.79
5.99
7.70
6.25
6.37
18.94
6.37
6.31
75
1.079
D/E ratiox
0.923
0.825
0.811
0.797
0.695
0.615
0.585
0.513
0.489
0.464
0.162
0.513
0.655
66
241.2
Enterprise valueNT$M
159.2
189.2
207.1
227.1
226.7
263.6
283.8
305.2
307.2
295.7
303.6
5.46%
6.99%
69
74.73
LT debtNT$M
104.1
119.6
125.4
127.4
124.6
127.8
134.4
147.0
169.1
195.8
276.4
9.46%
7.27%
74
Cost of revenue
2.08%
1.00×
Operating expenses
1.19%
0.92×
Cash and investments
17.57%
Spread over hurdle
57.86%