174.8
RevenueNT$M
207.7
223.9
235.1
250.4
257.7
275.1
295.1
304.3
318.5
333.9
184.1
5.32%
5.47%
17
26.88
Revenue growth%
16.92
15.24
13.49
15.36
15.27
13.58
12.76
13.19
13.12
15.49
12.83
13.19
14.41
7
14.53
Gross margin%
27.51
28.95
26.34
24.86
23.38
21.97
21.10
20.03
17.89
19.20
19.76
20.03
22.68
85
26.81
Operating margin%
7.14
8.01
8.56
8.62
8.09
10.68
12.90
10.50
11.29
11.21
13.21
11.21
9.56
33
17.30
Net margin%
13.09
11.62
10.14
12.30
12.64
9.79
9.83
12.13
13.41
15.02
10.89
12.13
12.21
62
16.38
P/E ratio (avg)x
8.160
7.477
6.421
6.026
5.665
5.418
4.701
4.566
4.630
5.000
21.96
4.701
5.542
49
11.26
EV/EBITx
18.66
16.77
17.43
17.75
18.72
18.16
17.00
17.07
15.63
14.83
24.60
17.00
17.25
31
28.67
FCF yield (avg)%
16.35
17.54
19.04
20.68
23.26
26.15
24.15
22.76
24.19
25.51
8.31
24.19
23.01
41
16.36
FCF margin%
2.82
2.28
0.87
1.00
0.45
0.40
1.70
4.21
1.97
2.58
21.83
1.97
1.84
16
1.483
FCF / Net incomex
1.058
1.062
1.029
1.196
1.191
1.342
1.363
1.511
1.586
1.583
1.639
1.511
1.269
54
27.83
ROIC%
30.33
30.86
30.05
30.45
31.77
29.36
31.14
30.16
30.37
31.00
16.89
30.37
30.41
56
5.70
Return on equity%
27.32
28.36
30.91
32.69
33.87
31.36
30.98
33.78
35.57
36.14
8.40
33.78
32.02
8
17.67
Return on assets%
21.58
23.53
25.49
27.15
29.03
29.58
27.08
27.03
27.83
28.67
26.83
27.83
27.12
84
2.19
EPSNT$
0.73
0.76
0.82
0.87
0.79
0.75
0.82
0.74
0.75
0.66
2.25
(3.60%)
(0.97%)
—
12.67
EPS growth%
13.96
13.04
10.06
11.00
10.94
9.81
10.02
9.02
6.86
6.20
5.25
9.02
10.04
34
3.03
Bookvalue per shNT$
0.70
0.72
0.80
0.92
0.96
0.96
0.91
0.88
0.86
0.79
0.49
(3.78%)
1.59%
—
1.42
FCF per shareNT$
0.97
0.85
0.86
0.88
0.90
0.84
0.90
0.84
0.84
0.93
2.72
0.60%
(1.17%)
—
2.38
Dividend per shNT$
1.09
1.23
1.36
1.24
1.31
1.43
1.55
1.67
1.63
1.51
2.30
2.90%
2.68%
—
10.35
Div yield (avg)%
7.98
7.89
7.98
6.86
7.97
6.34
3.48
3.92
4.81
3.45
21.70
3.92
6.60
31
8.61
Payout ratio%
36.01
38.75
36.49
34.81
36.33
36.28
38.31
38.93
39.85
42.53
4.00
38.93
37.40
15
107.2
Shares (diluted)M
123.6
125.4
118.9
124.0
115.7
104.8
114.1
111.8
116.5
122.1
110.4
1.10%
(0.23%)
74
2.49
Buyback yield%
10.19
9.79
7.93
10.84
12.77
9.93
8.00
9.09
8.40
9.40
29.76
9.09
9.60
90
0.715
D/E ratiox
0.278
0.262
0.233
0.218
0.202
0.216
0.204
0.191
0.182
0.200
0.907
0.200
0.210
86
127.8
Enterprise valueNT$M
136.3
138.2
153.3
168.3
162.3
185.0
173.9
182.8
182.4
180.4
174.8
2.14%
4.18%
81
278.6
LT debtNT$M
76.02
66.61
69.37
65.18
58.63
57.50
54.31
53.65
47.68
47.77
378.5
(4.01%)
(5.66%)
94
Cost of revenue
5.47%
1.00×
Operating expenses
6.26%
1.08×
Property and equipment
17.03%
Spread over hurdle
(3.18%)