50.41
RevenueNT$M
274.3
293.0
311.5
321.8
341.8
351.1
359.5
372.2
380.0
400.9
55.25
3.24%
4.19%
36
20.66
Revenue growth%
29.14
31.79
31.09
30.35
30.51
33.24
32.16
31.87
32.01
32.01
9.27
32.01
31.83
70
11.19
Gross margin%
28.54
28.24
29.69
30.47
33.19
35.79
38.71
35.95
35.33
34.14
24.69
35.79
33.67
92
21.69
Operating margin%
24.37
26.69
28.40
27.04
25.95
28.41
25.99
26.56
26.30
27.65
16.97
26.56
26.62
40
20.90
Net margin%
2.07
0.42
2.57
4.37
6.96
5.10
7.58
6.97
5.40
6.33
22.49
6.33
5.25
53
10.78
P/E ratio (avg)x
23.89
25.70
23.45
26.14
24.08
23.26
25.46
26.06
27.98
30.20
33.45
26.06
25.58
57
27.62
EV/EBITx
32.39
35.41
39.11
44.41
44.23
40.71
38.86
42.42
47.88
47.08
25.90
42.42
41.57
71
22.33
FCF yield (avg)%
15.28
15.82
18.01
19.39
16.51
16.16
14.85
16.81
16.76
16.36
17.63
16.36
16.43
73
23.48
FCF margin%
15.50
16.17
15.06
17.65
14.74
16.12
13.25
14.99
15.24
16.82
27.89
15.24
15.37
78
1.700
FCF / Net incomex
0.484
0.492
0.519
0.485
0.467
0.537
0.618
0.700
0.724
0.675
0.754
0.675
0.528
60
16.63
ROIC%
28.14
28.50
26.57
25.12
24.45
23.97
22.28
23.23
22.45
25.26
17.76
23.23
24.78
79
16.32
Return on equity%
28.11
26.91
25.63
24.18
21.63
20.67
20.11
20.45
22.07
22.56
21.96
20.67
22.32
36
13.41
Return on assets%
24.63
23.18
22.89
21.61
22.03
22.73
21.14
18.59
18.98
16.37
24.74
18.98
21.82
46
4.13
EPSNT$
2.01
1.88
2.00
2.16
2.10
1.91
1.94
1.96
1.83
1.72
4.27
(3.87%)
(1.41%)
—
24.17
EPS growth%
17.14
17.24
14.52
14.04
13.64
13.48
10.79
11.63
11.32
12.32
24.40
11.63
13.56
35
1.18
Bookvalue per shNT$
0.85
0.88
0.83
0.81
0.73
0.79
0.76
0.82
0.86
0.94
3.50
4.98%
1.18%
—
0.64
FCF per shareNT$
4.06
4.59
4.94
5.00
5.71
5.67
5.88
6.34
7.03
7.01
2.07
4.16%
7.42%
—
2.76
Dividend per shNT$
3.68
4.34
4.70
5.54
5.77
6.70
7.04
7.56
8.68
9.99
1.21
11.59%
10.66%
—
25.99
Div yield (avg)%
18.59
20.93
21.37
22.16
22.07
23.95
26.31
24.03
23.63
22.72
7.07
23.95
22.44
11
7.33
Payout ratio%
16.90
14.26
16.94
16.46
18.20
20.40
19.46
18.47
21.41
20.95
13.66
20.40
18.34
56
84.36
Shares (diluted)M
117.5
136.1
141.8
166.4
196.6
220.3
242.2
250.0
280.5
274.7
87.53
6.92%
8.97%
7
15.53
Buyback yield%
3.09
5.35
7.36
7.25
6.61
8.87
9.40
8.74
10.46
12.54
20.80
9.40
8.05
23
0.826
D/E ratiox
0.180
0.163
0.142
0.124
0.130
0.132
0.130
0.142
0.123
0.132
1.709
0.132
0.132
63
22.36
Enterprise valueNT$M
76.74
69.80
73.92
74.10
75.26
80.51
87.36
91.88
92.64
97.13
239.5
5.24%
1.68%
92
120.3
LT debtNT$M
304.4
304.1
337.3
403.7
419.7
453.3
466.1
475.8
565.0
616.9
367.9
8.01%
8.00%
37
Cost of revenue
4.20%
1.00×
Operating expenses
4.38%
1.02×
Goodwill & intangibles
14.96%
Property and equipment
14.60%
Spread over hurdle
59.32%