21.27
RevenueNT$M
294.0
308.1
309.6
319.0
323.2
330.2
342.3
347.0
359.0
370.1
22.47
2.75%
2.70%
77
8.57
Revenue growth%
24.06
21.74
23.72
21.59
21.24
21.17
21.10
22.07
22.78
22.51
3.53
22.07
21.91
90
15.15
Gross margin%
28.60
30.05
30.48
30.23
31.78
34.29
31.91
29.09
30.75
33.29
11.43
31.91
30.62
21
7.34
Operating margin%
6.99
9.50
7.49
7.26
6.87
4.93
7.13
4.47
2.28
1.18
12.79
4.47
6.93
5
13.19
Net margin%
29.63
27.77
27.52
27.64
26.37
24.87
25.25
25.91
25.76
24.04
6.87
25.25
26.14
20
35.78
P/E ratio (avg)x
37.95
34.49
37.14
35.73
36.53
36.76
37.29
36.36
38.33
41.34
20.56
37.29
36.95
41
32.54
EV/EBITx
18.39
19.79
19.57
18.66
18.17
20.00
17.88
19.23
18.50
19.82
30.95
19.23
18.94
65
26.79
FCF yield (avg)%
26.57
25.26
23.83
21.49
19.71
17.27
17.30
17.19
14.24
15.58
18.24
17.19
18.50
33
18.82
FCF margin%
25.40
24.51
26.17
25.25
23.55
21.58
23.62
25.31
24.88
21.90
9.27
23.62
24.70
18
0.477
FCF / Net incomex
1.324
1.477
1.584
1.759
1.794
1.974
2.181
2.238
2.227
2.459
0.114
2.227
1.884
78
22.67
ROIC%
10.54
8.37
5.74
6.84
6.91
4.61
1.76
0.40
2.80
3.04
7.65
2.80
5.17
58
8.82
Return on equity%
24.15
26.81
24.36
22.80
20.07
17.93
16.68
17.33
15.53
16.02
2.60
16.68
19.00
21
11.29
Return on assets%
35.37
35.42
34.91
35.52
33.11
33.88
34.18
31.31
32.53
33.73
26.84
33.73
34.03
55
0.20
EPSNT$
0.84
0.95
0.94
1.02
1.04
1.23
1.28
1.21
1.31
1.48
0.22
7.26%
7.40%
—
26.12
EPS growth%
30.56
31.05
32.92
30.24
29.05
30.61
33.55
31.57
29.08
31.02
25.65
31.02
30.82
22
0.40
Bookvalue per shNT$
0.24
0.28
0.33
0.33
0.34
0.34
0.40
0.41
0.47
0.51
0.09
8.69%
8.82%
—
0.09
FCF per shareNT$
0.22
0.19
0.19
0.18
0.17
0.16
0.17
0.17
0.18
0.17
0.51
0.35%
(3.87%)
—
0.61
Dividend per shNT$
0.45
0.47
0.54
0.58
0.57
0.66
0.64
0.67
0.76
0.88
0.54
9.05%
7.77%
—
3.77
Div yield (avg)%
27.92
26.57
28.38
25.91
25.08
22.12
20.69
21.30
19.99
22.92
17.01
21.30
24.00
94
4.55
Payout ratio%
3.45
1.45
2.84
2.39
2.80
0.40
0.40
2.48
3.72
2.38
25.08
2.38
2.44
9
142.1
Shares (diluted)M
235.6
233.9
274.9
278.5
321.9
371.4
403.0
480.8
476.5
469.0
144.5
7.81%
7.03%
57
28.88
Buyback yield%
26.76
23.81
21.27
21.66
22.05
19.23
20.28
17.77
18.20
18.09
6.64
18.20
20.77
84
0.667
D/E ratiox
1.116
1.064
1.039
1.062
0.976
0.955
0.888
0.873
0.794
0.737
0.833
0.873
0.965
23
124.8
Enterprise valueNT$M
256.2
270.2
274.0
305.6
279.3
302.1
279.3
283.1
278.1
263.6
334.6
(1.15%)
1.23%
25
109.6
LT debtNT$M
449.0
489.0
495.1
502.9
548.1
629.8
618.8
683.2
738.0
858.4
65.91
9.39%
6.25%
58
Cost of revenue
2.46%
0.98×
Operating expenses
3.01%
1.03×
Property and equipment
19.35%