56.43
RevenueNT$M
51.70
52.64
55.11
55.23
56.33
57.95
58.83
59.53
60.46
63.16
62.09
2.32%
2.29%
36
20.37
Revenue growth%
11.90
13.87
11.98
14.82
15.57
13.58
14.01
16.95
17.40
15.26
24.11
15.26
14.42
91
14.08
Gross margin%
29.72
28.68
25.70
25.51
27.56
25.85
25.25
23.83
26.13
27.98
29.08
25.85
25.99
11
20.31
Operating margin%
27.44
26.60
24.80
23.63
21.61
22.61
25.19
26.31
25.36
23.52
3.33
25.19
24.99
48
19.12
Net margin%
17.99
19.06
17.28
14.75
17.07
17.91
19.35
16.96
18.13
19.49
3.09
18.13
17.95
64
27.40
P/E ratio (avg)x
11.12
11.37
11.84
12.22
12.44
11.59
12.20
13.65
14.30
15.83
14.00
13.65
12.21
8
19.18
EV/EBITx
9.865
9.991
9.711
8.940
9.874
9.869
9.088
9.953
10.13
10.94
8.590
9.953
9.872
68
18.21
FCF yield (avg)%
9.55
6.95
6.34
6.45
4.11
3.10
3.10
1.54
0.98
3.43
4.92
3.10
3.77
88
3.35
FCF margin%
13.69
11.90
12.89
10.87
7.90
7.55
4.75
4.84
2.14
1.33
24.24
4.75
7.73
86
0.573
FCF / Net incomex
1.093
0.989
0.899
0.833
0.912
0.818
0.773
0.676
0.746
0.687
0.657
0.746
0.825
65
14.16
ROIC%
24.14
23.33
22.82
24.85
24.66
22.07
24.92
23.71
24.43
25.86
10.76
24.43
24.28
23
2.04
Return on equity%
4.26
7.17
9.12
11.85
12.85
15.47
18.03
20.39
22.20
21.66
9.65
20.39
14.16
20
24.61
Return on assets%
17.26
17.56
18.70
20.84
21.58
19.60
19.57
20.44
22.05
22.12
3.48
20.44
20.02
11
0.29
EPSNT$
0.08
0.08
0.07
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.32
(2.73%)
(1.11%)
—
4.33
EPS growth%
9.01
9.81
12.07
11.22
13.53
11.01
11.40
10.40
8.16
10.89
17.00
10.89
10.95
49
0.15
Bookvalue per shNT$
0.42
0.41
0.41
0.40
0.46
0.47
0.51
0.51
0.60
0.57
0.09
4.38%
4.81%
—
0.17
FCF per shareNT$
0.10
0.10
0.10
0.11
0.13
0.14
0.14
0.15
0.17
0.20
0.25
9.02%
7.82%
—
0.28
Dividend per shNT$
0.22
0.23
0.27
0.31
0.33
0.38
0.43
0.50
0.52
0.51
0.05
8.97%
9.05%
—
2.65
Div yield (avg)%
6.53
7.93
6.27
5.07
6.83
8.60
6.37
4.03
3.47
5.44
24.62
5.44
6.32
60
16.22
Payout ratio%
16.96
17.52
14.63
11.97
9.18
9.13
11.57
10.63
12.97
11.47
3.11
11.47
11.77
55
84.80
Shares (diluted)M
86.85
79.83
81.16
84.88
78.47
87.09
84.79
77.99
81.15
82.25
86.62
0.94%
(1.13%)
55
24.85
Buyback yield%
26.74
25.54
27.27
26.10
23.60
23.20
25.54
24.22
26.25
25.52
6.12
25.52
25.54
46
0.429
D/E ratiox
0.924
0.947
0.917
1.061
1.212
1.409
1.475
1.415
1.496
1.498
1.130
1.475
1.310
22
65.53
Enterprise valueNT$M
33.55
32.18
31.23
28.63
31.05
29.64
30.39
33.44
33.80
34.71
51.64
2.25%
1.62%
32
58.60
LT debtNT$M
4.802
5.497
6.491
6.343
6.274
6.860
7.803
8.342
10.03
10.31
46.86
10.45%
9.75%
11
Cost of revenue
1.98%
0.97×
Operating expenses
3.16%
1.09×
Cash and investments
16.31%
Property and equipment
15.01%
Spread over hurdle
63.65%