132.4
RevenueNT$M
447.4
457.1
465.8
495.4
527.5
562.7
579.7
596.8
626.1
649.9
147.7
4.26%
4.41%
89
7.69
Revenue growth%
22.04
23.33
22.75
21.35
20.93
19.03
17.56
20.02
17.54
17.12
8.06
17.56
20.48
70
13.43
Gross margin%
14.87
14.38
15.28
14.99
17.04
16.33
14.23
11.43
9.83
12.22
18.89
12.22
14.62
64
27.54
Operating margin%
18.92
20.89
18.12
18.73
18.08
18.34
21.22
22.31
22.36
21.39
13.78
21.39
19.90
81
13.65
Net margin%
9.09
7.78
6.69
7.65
5.90
5.99
5.00
4.62
1.80
4.15
22.50
4.62
5.95
50
7.132
P/E ratio (avg)x
30.35
28.97
29.48
27.20
29.24
29.46
31.17
31.77
30.36
30.76
16.44
30.76
29.92
40
12.39
EV/EBITx
18.30
16.94
16.59
18.16
18.82
18.66
17.73
16.28
17.43
16.03
24.63
17.43
17.58
64
22.57
FCF yield (avg)%
10.23
8.34
6.40
8.01
8.41
9.59
10.89
10.96
12.74
10.05
14.59
10.89
9.82
10
6.45
FCF margin%
18.98
16.91
19.11
20.25
21.57
23.26
24.04
23.11
20.47
19.46
2.04
23.11
20.36
72
1.190
FCF / Net incomex
2.126
2.374
2.455
2.624
2.565
2.883
3.269
3.747
3.657
3.996
0.592
3.657
2.753
90
20.57
ROIC%
22.57
22.72
22.24
23.18
20.42
19.69
20.80
20.97
20.47
20.26
25.17
20.47
20.88
73
21.26
Return on equity%
6.41
6.89
9.20
8.00
7.91
8.76
9.15
8.57
9.29
12.13
25.94
9.15
8.66
46
27.80
Return on assets%
6.95
4.47
4.67
3.73
5.31
7.39
6.73
5.49
2.68
4.11
2.24
5.49
4.99
58
2.86
EPSNT$
1.42
1.38
1.31
1.34
1.30
1.45
1.59
1.54
1.52
1.66
3.19
5.03%
0.86%
—
5.90
EPS growth%
20.14
20.30
22.87
23.32
20.88
21.21
18.81
16.31
15.89
14.96
16.43
16.31
20.22
7
2.79
Bookvalue per shNT$
1.69
1.83
1.86
1.88
2.14
2.27
2.35
2.61
2.67
3.08
2.94
7.53%
7.58%
—
2.76
FCF per shareNT$
0.62
0.64
0.68
0.66
0.66
0.72
0.76
0.75
0.83
0.83
3.10
4.92%
4.04%
—
1.64
Dividend per shNT$
2.33
2.09
1.79
1.95
1.70
1.51
1.54
1.34
1.23
1.07
1.60
(8.89%)
(7.34%)
—
7.75
Div yield (avg)%
4.36
1.73
0.91
0.40
0.40
0.40
3.38
0.73
2.28
4.79
25.36
2.28
1.32
13
18.64
Payout ratio%
15.74
16.27
14.20
12.14
13.94
12.79
12.22
11.78
11.07
11.10
29.19
11.78
12.51
8
95.03
Shares (diluted)M
131.1
150.7
170.2
191.4
217.7
234.1
254.4
285.5
270.4
263.3
98.57
3.88%
8.27%
52
22.36
Buyback yield%
12.57
11.43
11.90
10.26
10.15
10.45
11.99
9.75
8.24
6.90
17.55
9.75
10.36
24
1.309
D/E ratiox
1.248
1.403
1.366
1.424
1.452
1.607
1.883
2.052
2.374
2.485
1.359
2.052
1.529
61
181.2
Enterprise valueNT$M
510.0
475.0
466.6
503.9
500.3
543.1
480.2
411.8
416.5
375.3
316.3
(5.59%)
(3.53%)
19
345.1
LT debtNT$M
165.4
156.5
146.6
135.5
145.6
151.3
139.2
127.0
115.7
121.4
160.2
(3.58%)
(2.70%)
87
Cost of revenue
4.38%
1.00×
Operating expenses
4.42%
1.00×
Property and equipment
19.78%
Spread over hurdle
12.36%