25.24
RevenueNT$M
47.91
52.29
56.11
61.14
65.33
69.65
75.17
82.27
88.92
96.04
25.79
8.01%
7.87%
86
14.40
Revenue growth%
19.47
19.80
17.25
19.98
17.55
16.04
13.13
15.35
13.30
13.34
22.30
13.34
16.64
65
25.22
Gross margin%
24.56
21.71
19.02
16.38
17.21
16.41
16.75
19.20
18.73
19.55
28.42
18.73
18.88
91
5.69
Operating margin%
12.21
9.70
11.41
12.33
13.94
14.66
13.53
11.18
10.87
13.42
8.35
13.42
12.27
35
15.99
Net margin%
20.07
18.39
17.65
19.83
19.74
20.33
20.26
22.90
20.05
18.34
25.56
20.26
19.94
26
21.92
P/E ratio (avg)x
50.86
59.27
61.01
62.82
67.47
68.72
79.19
89.97
90.28
106.5
36.83
89.97
68.09
94
10.58
EV/EBITx
56.81
67.72
73.18
81.66
87.32
87.86
89.95
90.45
93.86
98.63
35.93
90.45
87.59
42
6.65
FCF yield (avg)%
20.63
18.05
21.02
22.14
21.01
18.13
15.84
13.23
12.46
10.99
22.97
13.23
18.09
59
16.21
FCF margin%
25.06
22.45
21.03
21.50
20.41
20.48
23.19
25.82
25.36
24.45
10.55
24.45
22.82
79
1.505
FCF / Net incomex
1.106
1.018
1.144
1.127
1.234
1.315
1.428
1.576
1.702
1.766
0.149
1.576
1.274
39
21.98
ROIC%
15.64
15.47
16.43
17.11
18.60
20.07
18.17
15.68
18.40
17.03
18.66
18.17
17.07
17
16.23
Return on equity%
28.50
30.23
28.64
26.82
25.52
24.57
26.81
28.58
29.41
26.57
24.49
26.81
27.66
59
16.34
Return on assets%
25.67
25.68
26.79
27.59
26.32
26.08
26.92
26.64
29.10
31.79
13.47
26.92
26.72
30
1.07
EPSNT$
0.78
0.85
0.84
0.88
0.86
0.90
1.03
1.08
1.24
1.32
1.19
9.09%
6.85%
—
4.28
EPS growth%
20.75
22.12
22.94
20.59
20.63
18.05
17.89
17.41
14.51
13.34
7.53
17.41
19.32
84
0.95
Bookvalue per shNT$
0.72
0.66
0.64
0.64
0.70
0.74
0.84
0.83
0.90
1.02
0.27
7.72%
4.70%
—
0.55
FCF per shareNT$
0.85
0.98
1.14
1.30
1.50
1.64
1.67
1.83
1.75
1.95
0.71
5.34%
9.69%
—
1.09
Dividend per shNT$
1.30
1.38
1.44
1.55
1.71
1.99
2.32
2.55
2.77
2.72
0.62
9.77%
8.96%
—
4.48
Div yield (avg)%
33.39
31.30
33.28
33.76
36.07
38.91
35.96
37.44
34.58
34.40
2.41
35.96
34.49
25
25.58
Payout ratio%
21.57
22.71
21.34
18.79
18.25
18.54
17.87
16.75
16.82
16.27
10.94
16.82
18.40
69
51.03
Shares (diluted)M
57.46
60.99
60.81
58.97
54.99
57.26
57.58
60.87
60.33
62.58
53.40
2.62%
0.25%
72
11.87
Buyback yield%
15.89
14.45
12.57
13.32
15.44
14.57
12.48
10.28
7.89
6.33
26.02
10.28
12.94
14
0.754
D/E ratiox
1.357
1.488
1.434
1.615
1.560
1.603
1.523
1.549
1.489
1.555
1.532
1.549
1.536
93
23.85
Enterprise valueNT$M
3.281
2.988
3.347
3.439
3.349
3.685
3.724
3.702
4.065
4.502
70.43
6.10%
2.32%
64
24.51
LT debtNT$M
91.94
89.67
105.6
105.1
111.2
128.7
127.5
131.9
142.6
160.6
63.83
7.62%
7.75%
6
Cost of revenue
7.48%
0.96×
Operating expenses
8.97%
1.11×
Cash and investments
16.58%
Property and equipment
16.01%
Spread over hurdle
19.15%