84.33
RevenueNT$M
190.2
203.3
220.5
238.0
258.7
279.3
296.4
316.5
342.3
361.6
90.00
6.93%
7.52%
16
25.98
Revenue growth%
18.28
16.46
14.97
13.33
15.80
13.63
12.31
10.60
11.79
13.55
2.64
12.31
13.59
75
16.03
Gross margin%
0.40
0.40
1.51
1.84
1.46
4.16
4.92
7.72
6.36
8.19
29.09
6.36
3.00
94
10.39
Operating margin%
7.56
9.14
8.92
7.13
5.25
6.90
4.91
6.42
4.53
7.07
2.39
6.42
6.98
53
4.56
Net margin%
19.82
17.40
17.57
17.38
19.82
18.07
17.26
18.46
16.54
16.15
4.44
17.26
17.49
11
10.27
P/E ratio (avg)x
56.21
60.07
64.81
72.55
80.90
95.67
95.58
108.6
126.1
134.6
26.50
108.6
88.24
17
32.34
EV/EBITx
34.68
31.67
29.98
29.39
31.38
34.14
34.49
37.68
38.86
42.66
25.38
37.68
34.32
65
12.33
FCF yield (avg)%
10.87
10.61
8.69
9.38
10.87
8.89
9.94
10.74
7.75
9.79
9.04
9.79
9.87
56
4.15
FCF margin%
12.43
10.06
11.38
12.49
10.92
8.85
7.90
8.05
9.00
6.92
3.04
8.05
9.53
7
0.289
FCF / Net incomex
0.553
0.570
0.539
0.489
0.449
0.430
0.424
0.395
0.372
0.377
0.735
0.395
0.440
47
28.84
ROIC%
10.10
11.55
9.24
9.50
9.44
10.08
10.66
12.33
14.13
14.54
23.25
12.33
10.38
71
17.21
Return on equity%
0.40
1.28
2.44
1.87
3.74
3.92
4.39
4.90
6.12
8.88
13.18
4.90
3.83
72
5.17
Return on assets%
21.13
23.84
25.91
23.94
25.25
22.26
20.59
17.74
19.86
20.73
14.95
20.59
21.69
58
4.51
EPSNT$
1.41
1.29
1.47
1.67
1.89
2.11
2.20
2.48
2.60
2.37
4.89
4.60%
5.30%
—
6.00
EPS growth%
17.44
16.93
18.62
19.09
16.39
17.23
14.65
15.84
17.60
15.24
15.24
15.84
17.08
38
4.44
Bookvalue per shNT$
2.13
2.00
2.16
2.25
2.42
2.49
2.71
2.88
2.74
2.93
2.90
3.92%
3.00%
—
3.73
FCF per shareNT$
2.02
2.02
2.16
2.04
2.14
2.41
2.79
2.93
3.21
3.04
0.81
7.30%
5.00%
—
1.38
Dividend per shNT$
1.23
1.30
1.24
1.37
1.47
1.58
1.44
1.34
1.19
1.28
1.98
(2.79%)
1.20%
—
25.37
Div yield (avg)%
23.47
25.57
26.46
26.50
27.99
26.53
26.61
23.90
22.22
20.45
20.69
23.90
26.01
23
8.00
Payout ratio%
5.54
6.06
4.94
6.14
6.36
4.06
5.20
5.60
7.33
9.25
6.39
5.60
5.83
93
61.06
Shares (diluted)M
89.50
101.5
109.0
123.8
138.9
149.2
161.3
171.6
204.4
236.1
62.34
11.19%
10.92%
55
25.72
Buyback yield%
22.76
22.66
22.06
19.92
22.56
20.09
17.86
20.56
22.40
22.86
2.20
20.56
22.23
65
0.994
D/E ratiox
0.771
0.708
0.714
0.769
0.735
0.775
0.811
0.841
0.895
0.908
0.926
0.841
0.773
94
107.5
Enterprise valueNT$M
24.91
24.66
22.58
22.68
22.64
25.20
26.41
29.60
29.53
31.97
47.20
7.15%
3.05%
61
134.4
LT debtNT$M
253.6
245.6
237.1
264.2
274.5
298.7
278.3
315.4
307.3
303.4
40.20
2.02%
1.10%
66
Cost of revenue
7.64%
1.01×
Operating expenses
8.26%
1.07×
Spread over hurdle
42.14%