226.4
RevenueNT$M
363.7
360.3
363.2
371.9
369.4
378.0
385.1
384.8
384.2
389.0
248.3
1.04%
0.54%
54
6.94
Revenue growth%
24.48
25.77
26.71
25.96
26.63
25.71
28.33
28.71
25.87
27.72
20.90
27.72
26.29
92
14.21
Gross margin%
26.59
26.97
28.15
26.85
24.32
22.21
25.11
24.47
23.85
22.32
10.90
23.85
24.79
59
15.69
Operating margin%
11.20
9.14
11.31
11.17
11.81
12.25
12.36
10.73
13.68
15.29
27.58
12.36
11.56
60
3.67
Net margin%
15.54
15.85
13.31
11.64
12.15
14.37
15.37
13.72
13.57
15.27
12.86
14.37
14.04
37
28.28
P/E ratio (avg)x
33.42
34.05
31.53
27.72
29.29
26.76
27.00
25.43
24.54
24.42
17.58
25.43
27.36
9
34.41
EV/EBITx
12.32
12.22
14.14
15.43
17.25
17.29
19.28
22.17
22.47
23.55
36.87
22.17
17.27
22
9.52
FCF yield (avg)%
25.62
26.00
25.60
28.31
28.11
28.65
28.29
29.76
30.24
32.15
23.57
29.76
28.30
21
19.29
FCF margin%
11.66
14.58
16.49
15.33
17.92
17.75
16.23
17.55
14.66
16.21
15.08
16.23
16.22
42
0.804
FCF / Net incomex
1.369
1.555
1.825
1.783
1.806
1.950
1.861
1.888
1.864
1.894
0.332
1.888
1.843
56
25.10
ROIC%
0.40
0.59
1.56
2.04
0.40
0.40
0.40
0.40
1.54
1.39
16.72
0.40
0.50
29
28.92
Return on equity%
8.17
8.28
7.54
4.65
7.01
9.52
7.98
8.76
10.72
12.96
2.29
9.52
8.23
14
18.11
Return on assets%
21.97
21.58
22.36
21.07
23.32
26.14
26.27
27.14
27.61
30.18
23.60
27.14
24.73
30
7.59
EPSNT$
2.31
2.27
2.73
3.10
3.68
4.24
5.14
6.19
6.40
7.61
7.86
15.67%
13.36%
—
6.38
EPS growth%
26.94
28.60
28.84
30.46
28.00
25.52
25.56
25.35
27.03
25.74
25.51
25.56
26.99
18
4.81
Bookvalue per shNT$
9.46
10.72
11.82
11.38
10.86
10.58
10.85
10.87
11.61
12.80
1.76
3.35%
4.23%
—
3.21
FCF per shareNT$
10.95
11.78
14.14
15.59
17.74
18.52
19.30
18.84
19.91
20.30
2.40
2.74%
8.35%
—
7.85
Dividend per shNT$
7.76
7.18
7.98
7.61
7.49
8.32
9.07
9.15
10.29
10.80
6.34
7.58%
3.88%
—
11.62
Div yield (avg)%
20.63
18.60
18.27
16.43
14.10
16.03
14.48
13.52
12.59
15.30
28.93
14.48
15.66
93
6.01
Payout ratio%
15.33
13.35
11.28
12.43
11.64
12.77
15.24
13.91
11.14
9.24
22.23
12.77
12.60
48
26.45
Shares (diluted)M
31.98
32.46
29.39
29.17
26.61
24.10
24.80
22.97
23.31
25.42
26.56
(0.91%)
(2.44%)
94
17.61
Buyback yield%
20.92
21.24
22.96
24.46
22.30
23.05
24.06
23.65
20.76
18.92
8.98
23.05
22.63
48
1.601
D/E ratiox
0.946
1.004
0.929
0.848
0.805
0.874
0.916
0.977
0.938
0.826
1.750
0.916
0.922
72
191.7
Enterprise valueNT$M
342.8
366.4
357.6
384.4
358.9
340.4
337.2
355.0
377.8
412.6
253.3
2.83%
0.87%
37
124.3
LT debtNT$M
54.68
59.40
53.87
55.30
56.12
54.63
50.68
50.30
47.13
48.59
212.6
(2.84%)
(1.14%)
60
Cost of revenue
0.41%
0.99×
Operating expenses
0.92%
1.04×
Property and equipment
16.51%
Cash and investments
15.61%
Spread over hurdle
15.22%