311.5
RevenueNT$M
583.5
576.9
567.2
582.0
596.8
614.0
630.8
621.4
621.6
613.3
332.4
0.55%
0.74%
85
26.32
Revenue growth%
24.39
25.91
25.45
25.93
26.04
25.96
27.35
25.06
27.34
25.86
11.05
25.96
25.92
84
28.70
Gross margin%
19.63
19.54
21.57
23.07
24.91
23.18
25.93
26.83
24.97
26.94
2.42
25.93
24.04
35
20.56
Operating margin%
0.84
1.42
2.46
0.40
2.93
4.08
4.88
3.06
0.80
0.40
2.92
3.06
1.94
30
7.05
Net margin%
21.48
19.59
19.21
20.99
19.11
18.31
18.62
15.66
15.67
17.02
28.50
17.02
18.87
88
26.12
P/E ratio (avg)x
8.402
7.987
7.846
7.623
8.129
7.700
7.601
7.811
7.436
7.137
21.70
7.601
7.755
65
13.52
EV/EBITx
49.39
55.17
63.67
64.17
71.06
83.84
97.65
109.9
128.9
129.3
12.24
109.9
77.45
5
14.55
FCF yield (avg)%
8.51
7.69
4.77
5.36
5.85
8.55
7.58
4.95
6.92
5.48
20.30
6.92
6.39
38
23.89
FCF margin%
1.39
0.40
2.39
3.80
1.87
2.19
0.40
0.40
0.40
2.26
5.33
0.40
1.63
50
1.148
FCF / Net incomex
0.899
1.018
0.984
1.013
1.112
1.242
1.316
1.335
1.478
1.375
0.545
1.335
1.177
47
22.01
ROIC%
4.04
2.40
0.40
1.27
0.58
2.26
2.74
4.28
2.86
5.24
23.93
2.86
2.57
59
3.54
Return on equity%
11.49
13.59
12.00
12.28
13.29
10.85
10.85
9.51
10.56
12.33
27.90
10.85
11.75
81
17.50
Return on assets%
16.35
17.27
14.90
12.96
15.91
14.83
16.52
16.56
17.90
19.82
19.05
16.56
16.44
15
6.17
EPSNT$
1.91
1.81
2.07
2.02
1.91
2.07
2.31
2.47
2.72
2.69
6.33
7.09%
4.53%
—
14.16
EPS growth%
32.06
29.68
32.31
32.11
30.05
28.22
26.49
24.00
24.38
24.18
10.62
24.38
28.95
82
1.42
Bookvalue per shNT$
1.05
0.97
0.97
0.96
0.89
0.84
0.81
0.86
0.92
1.03
1.96
2.94%
0.65%
—
2.48
FCF per shareNT$
1.12
1.25
1.35
1.29
1.19
1.15
1.09
0.98
0.99
1.00
5.11
(3.53%)
(0.86%)
—
4.00
Dividend per shNT$
3.53
3.31
2.91
3.04
3.28
2.91
3.11
2.78
2.89
2.84
4.86
(2.86%)
(1.57%)
—
15.59
Div yield (avg)%
16.21
14.85
12.10
9.95
11.09
12.24
14.50
15.27
14.57
11.59
3.98
14.50
13.37
52
8.36
Payout ratio%
13.82
11.12
8.97
9.24
6.98
5.64
7.97
7.21
6.43
6.81
2.59
6.81
7.59
13
29.57
Shares (diluted)M
56.19
64.96
69.50
76.18
87.24
101.6
122.6
132.9
161.2
175.7
30.01
15.03%
13.38%
79
22.86
Buyback yield%
4.78
7.37
4.44
2.22
1.10
4.09
2.62
1.35
0.40
1.35
20.73
1.35
2.42
85
1.064
D/E ratiox
0.340
0.376
0.414
0.485
0.555
0.602
0.712
0.809
0.959
1.126
0.886
0.809
0.579
7
232.9
Enterprise valueNT$M
460.6
482.8
455.0
506.7
529.2
468.8
496.4
546.4
577.7
553.7
239.2
0.91%
0.84%
73
282.6
LT debtNT$M
266.9
244.1
239.9
256.9
260.7
270.3
243.1
251.9
243.7
227.7
253.3
(2.68%)
(0.86%)
37
Cost of revenue
0.80%
1.01×
Operating expenses
0.85%
1.01×
Property and equipment
20.69%
Cash and investments
15.03%
Spread over hurdle
10.97%