81.50
RevenueNT$M
109.7
114.0
117.2
117.9
118.6
122.9
127.9
130.6
134.2
137.4
89.98
2.99%
2.35%
93
11.92
Revenue growth%
16.52
16.26
17.17
17.56
16.78
18.96
19.03
17.25
17.81
19.92
25.80
18.96
17.40
27
8.70
Gross margin%
6.05
4.57
3.76
4.68
1.75
2.01
4.28
6.07
8.21
9.52
11.15
6.07
4.62
63
3.69
Operating margin%
12.70
12.80
9.89
11.35
14.15
11.23
11.21
9.13
7.09
4.79
15.70
9.13
11.22
64
11.79
Net margin%
27.01
26.97
24.84
27.51
27.60
24.97
22.63
25.23
25.36
26.18
13.14
25.23
25.77
41
13.16
P/E ratio (avg)x
43.29
48.53
47.53
49.56
49.10
48.30
52.53
50.13
57.89
64.90
23.78
52.53
49.33
31
18.89
EV/EBITx
58.65
58.23
63.00
71.98
83.09
92.62
104.0
108.0
120.2
132.5
31.43
108.0
87.85
52
2.56
FCF yield (avg)%
14.29
15.89
16.37
14.44
16.44
16.98
18.28
19.93
22.70
22.28
10.78
19.93
16.71
90
3.80
FCF margin%
9.00
11.56
9.23
9.30
10.32
13.31
14.41
12.23
10.37
7.40
29.43
12.23
10.35
61
0.506
FCF / Net incomex
0.727
0.739
0.769
0.783
0.817
0.787
0.749
0.708
0.672
0.611
0.579
0.708
0.744
69
6.52
ROIC%
0.41
0.40
1.27
1.04
0.40
0.40
0.40
1.48
0.40
0.40
13.68
0.40
0.40
48
28.14
Return on equity%
3.78
1.26
0.43
2.50
2.10
0.40
1.28
3.67
3.84
2.29
13.91
2.29
2.20
74
29.43
Return on assets%
30.93
33.32
35.00
36.36
35.02
37.46
37.84
38.99
38.55
39.03
19.57
38.55
36.91
12
2.25
EPSNT$
4.04
4.52
4.74
5.52
6.39
7.14
8.21
8.19
8.29
9.86
2.47
9.08%
10.41%
—
7.67
EPS growth%
14.25
13.85
14.36
13.02
12.48
14.28
11.51
10.44
13.38
15.80
20.40
13.38
13.62
45
0.70
Bookvalue per shNT$
2.95
2.94
3.26
3.86
3.78
3.74
4.23
5.04
5.37
5.39
0.67
7.37%
6.30%
—
1.03
FCF per shareNT$
2.34
2.29
2.37
2.37
2.25
2.17
2.20
2.33
2.24
2.38
1.91
1.09%
0.35%
—
0.84
Dividend per shNT$
1.39
1.35
1.19
1.23
1.12
1.21
1.20
1.30
1.15
1.25
2.56
2.22%
(0.80%)
—
10.72
Div yield (avg)%
22.32
24.72
21.81
21.63
20.71
23.30
24.33
24.12
26.56
28.39
2.49
24.33
23.71
34
15.55
Payout ratio%
19.24
21.71
22.16
24.59
25.75
27.65
28.41
29.04
28.91
29.11
12.49
28.91
26.70
62
83.65
Shares (diluted)M
139.7
145.8
155.9
172.0
208.0
221.0
242.1
282.1
320.6
328.3
84.78
9.55%
11.01%
17
14.66
Buyback yield%
22.54
24.58
27.13
27.29
27.52
28.79
29.92
32.45
30.40
30.86
18.10
30.40
28.16
40
1.495
D/E ratiox
1.215
1.309
1.141
1.232
1.345
1.242
1.184
1.288
1.177
1.076
0.454
1.184
1.224
41
10.66
Enterprise valueNT$M
123.3
129.0
147.6
142.9
142.9
151.1
143.6
132.9
148.2
153.5
53.37
1.45%
2.71%
73
10.36
LT debtNT$M
142.0
154.9
153.3
145.0
130.8
130.9
142.4
142.0
142.7
143.6
15.81
1.89%
0.42%
44
Cost of revenue
2.58%
1.02×
Operating expenses
2.31%
1.00×
Property and equipment
18.19%
Spread over hurdle
43.21%