241.5
RevenueNT$M
169.5
182.2
195.2
209.9
220.1
232.2
244.5
261.5
271.8
290.8
262.5
5.73%
6.01%
33
17.18
Revenue growth%
14.63
11.98
14.70
11.88
13.77
15.26
14.53
16.83
15.11
13.41
14.73
15.11
14.58
56
27.06
Gross margin%
2.50
0.99
0.40
2.52
3.19
5.68
5.11
5.71
4.34
4.54
18.62
5.11
3.76
30
7.89
Operating margin%
17.60
18.82
20.01
21.17
23.06
25.47
25.45
25.40
26.05
24.85
20.03
25.45
23.95
26
7.79
Net margin%
8.61
11.44
8.65
9.64
6.72
7.23
7.97
7.54
7.38
5.47
9.77
7.38
7.75
73
28.03
P/E ratio (avg)x
20.13
18.27
19.83
18.24
17.23
15.73
14.78
16.33
17.26
16.60
31.12
16.33
17.24
58
22.54
EV/EBITx
48.26
55.02
53.84
59.63
61.78
62.19
64.25
63.14
69.51
75.04
23.35
64.25
61.99
27
17.12
FCF yield (avg)%
25.89
26.02
28.20
25.40
26.33
25.83
27.77
27.04
25.68
24.42
17.82
25.83
25.96
89
11.13
FCF margin%
5.50
7.14
5.72
6.79
9.43
7.65
6.57
6.42
4.86
3.32
15.91
6.42
6.49
82
0.819
FCF / Net incomex
0.775
0.773
0.776
0.764
0.897
1.026
1.037
1.108
1.308
1.447
0.773
1.108
0.961
87
12.09
ROIC%
18.54
18.07
17.85
15.66
16.51
14.80
15.54
14.63
13.48
14.23
17.38
14.63
15.60
61
29.34
Return on equity%
19.84
17.16
17.49
19.10
16.37
15.60
14.39
15.47
14.03
12.23
2.98
14.39
15.99
5
28.40
Return on assets%
8.09
9.07
11.46
9.32
7.22
9.16
6.93
8.30
8.68
11.51
20.77
8.68
8.88
7
2.84
EPSNT$
1.66
1.48
1.31
1.30
1.36
1.35
1.30
1.45
1.41
1.29
3.04
(1.08%)
(1.76%)
—
17.91
EPS growth%
16.23
15.06
16.72
17.68
19.11
17.50
17.11
18.05
15.66
17.62
6.93
17.50
17.31
21
2.98
Bookvalue per shNT$
1.04
1.03
0.91
0.83
0.77
0.76
0.77
0.85
0.81
0.72
2.06
(1.14%)
(4.55%)
—
1.15
FCF per shareNT$
2.33
2.42
2.81
3.25
3.70
3.84
4.04
4.35
5.19
5.12
2.41
6.69%
8.17%
—
0.72
Dividend per shNT$
2.40
2.51
2.40
2.65
2.78
2.51
2.79
3.01
2.78
2.80
3.00
0.19%
1.14%
—
3.89
Div yield (avg)%
22.51
25.11
22.94
25.16
26.60
25.65
27.70
28.12
27.14
25.91
12.69
27.14
25.78
9
26.72
Payout ratio%
23.76
21.15
23.56
26.49
25.35
25.51
26.57
26.48
28.82
30.06
11.11
26.57
26.00
10
61.51
Shares (diluted)M
81.22
92.47
101.0
97.11
103.1
117.9
115.6
110.5
127.7
135.5
59.83
5.61%
6.72%
88
18.37
Buyback yield%
2.02
1.16
0.41
2.23
2.15
3.71
4.65
3.17
3.04
2.58
29.53
3.17
2.40
58
0.270
D/E ratiox
0.933
0.873
0.874
0.915
0.921
0.930
1.012
1.129
1.076
0.971
1.487
1.012
0.931
89
244.9
Enterprise valueNT$M
232.2
252.9
251.5
254.3
239.3
266.9
260.7
284.2
324.1
348.5
97.40
7.81%
3.57%
87
216.3
LT debtNT$M
274.7
301.4
340.1
325.5
333.8
368.1
416.4
479.6
462.6
451.2
164.1
6.21%
4.54%
43
Cost of revenue
6.41%
1.04×
Operating expenses
5.58%
0.96×
Property and equipment
18.89%
Goodwill & intangibles
18.43%