450.9
RevenueNT$M
420.1
433.6
430.0
431.2
442.5
453.4
463.9
463.5
460.7
466.8
461.8
1.07%
1.34%
32
25.93
Revenue growth%
23.11
24.89
27.15
26.80
27.29
26.46
24.05
23.59
23.47
24.41
5.31
24.05
24.65
68
17.28
Gross margin%
16.84
18.13
18.26
16.16
16.06
13.95
14.55
15.25
15.23
14.41
18.79
14.55
15.65
91
11.74
Operating margin%
21.14
20.50
22.75
20.70
18.47
17.96
15.68
16.11
15.02
14.84
19.05
15.68
18.22
58
19.47
Net margin%
26.40
24.04
23.64
22.30
21.05
22.30
24.14
21.88
22.72
25.42
21.04
22.72
23.18
70
12.12
P/E ratio (avg)x
21.09
24.78
27.07
31.33
34.22
33.07
32.64
30.57
30.17
33.19
31.68
32.64
30.95
90
35.78
EV/EBITx
17.35
18.89
21.09
22.14
24.07
24.78
24.08
24.14
28.28
31.59
11.97
24.78
24.08
41
8.22
FCF yield (avg)%
24.92
25.85
26.70
29.11
31.72
32.15
34.88
36.21
37.89
38.38
10.80
36.21
31.94
75
26.04
FCF margin%
14.60
16.86
18.16
19.27
18.22
20.94
23.53
23.90
24.32
25.38
14.15
23.90
20.10
88
0.287
FCF / Net incomex
1.635
1.508
1.514
1.485
1.489
1.480
1.378
1.261
1.376
1.437
1.432
1.378
1.483
40
27.18
ROIC%
17.00
14.46
15.36
16.91
17.10
17.76
20.72
20.83
18.54
19.01
21.44
19.01
17.43
84
16.90
Return on equity%
6.51
6.11
8.69
8.92
7.60
6.25
5.27
6.12
3.79
4.19
5.78
5.27
6.18
19
6.06
Return on assets%
23.49
24.12
25.40
23.69
22.77
25.13
22.32
24.09
23.46
22.93
19.49
23.46
23.59
62
3.82
EPSNT$
3.64
3.68
3.80
4.25
4.05
3.90
3.84
4.30
4.30
4.31
3.93
1.26%
2.32%
—
22.24
EPS growth%
10.13
12.65
9.78
8.66
7.65
8.57
10.80
9.78
7.88
10.61
14.03
9.78
9.78
26
2.85
Bookvalue per shNT$
2.09
2.33
2.59
2.64
2.60
2.94
2.83
3.24
3.43
3.51
2.56
6.17%
5.51%
—
1.09
FCF per shareNT$
4.24
3.81
4.22
4.02
4.44
4.14
3.82
4.23
4.03
4.28
4.21
(0.73%)
0.82%
—
1.86
Dividend per shNT$
4.68
4.37
4.15
3.79
3.91
4.06
3.69
3.85
3.97
4.18
3.83
1.35%
(0.45%)
—
29.60
Div yield (avg)%
26.29
24.33
21.83
20.80
23.37
23.46
22.04
24.30
24.03
22.91
29.75
23.46
23.41
31
3.13
Payout ratio%
16.38
16.44
13.96
13.35
16.06
17.65
18.70
20.01
21.06
20.77
23.98
20.01
17.05
28
92.09
Shares (diluted)M
96.81
104.4
106.9
111.6
115.9
98.79
99.39
92.74
81.85
70.17
89.92
(9.55%)
(2.50%)
37
13.59
Buyback yield%
4.79
4.73
3.52
6.52
5.28
7.21
8.13
5.90
6.42
5.92
10.20
6.42
5.91
14
1.111
D/E ratiox
2.310
2.282
2.636
2.934
3.197
3.358
3.638
4.361
4.541
4.748
1.330
4.361
3.277
65
172.5
Enterprise valueNT$M
166.1
164.7
168.4
163.8
177.1
190.9
211.7
216.1
227.3
270.4
58.24
8.83%
5.95%
45
153.7
LT debtNT$M
325.6
355.1
343.6
340.8
328.5
348.2
358.2
325.7
313.4
341.8
282.2
0.80%
1.49%
37
Cost of revenue
1.45%
1.01×
Operating expenses
0.54%
0.92×
Goodwill & intangibles
16.02%
Property and equipment
15.64%
Spread over hurdle
10.23%