168.2
RevenueNT$M
230.1
237.9
243.3
249.6
260.5
263.8
275.1
282.5
299.0
311.8
177.8
3.67%
3.54%
65
27.67
Revenue growth%
33.45
36.06
36.21
34.44
36.89
39.15
36.75
38.51
39.48
39.69
12.72
39.15
36.82
81
16.91
Gross margin%
26.88
25.78
27.16
28.89
26.78
25.05
23.17
20.19
18.89
16.15
12.67
20.19
25.41
24
27.09
Operating margin%
8.07
10.68
13.23
15.89
18.82
19.95
17.69
14.89
15.15
17.89
23.94
17.69
15.52
62
15.77
Net margin%
2.43
2.54
4.70
3.97
5.34
5.48
8.00
6.30
5.85
3.23
9.46
5.85
5.02
17
36.64
P/E ratio (avg)x
9.402
8.847
10.11
9.627
10.55
10.80
11.24
12.36
13.50
14.47
13.77
12.36
10.68
7
9.154
EV/EBITx
17.87
21.24
23.56
25.73
29.62
34.46
35.67
36.50
43.10
48.63
25.66
36.50
32.04
22
26.14
FCF yield (avg)%
5.81
4.92
4.62
5.50
6.38
5.84
6.38
9.00
10.98
13.24
16.65
9.00
6.11
26
17.23
FCF margin%
26.96
29.76
28.81
29.18
28.26
25.56
23.22
23.05
23.87
24.63
13.18
23.87
26.26
68
0.664
FCF / Net incomex
1.597
1.366
1.429
1.258
1.246
1.278
1.366
1.237
1.257
1.294
1.606
1.278
1.286
70
20.27
ROIC%
8.72
8.75
10.96
11.50
10.89
9.57
10.24
11.81
10.97
11.08
2.83
10.97
10.92
81
8.26
Return on equity%
18.48
17.68
14.99
12.09
10.73
11.43
12.20
15.16
16.32
17.40
28.60
15.16
15.07
76
24.27
Return on assets%
14.87
17.38
15.44
12.77
13.52
15.47
15.83
18.25
21.08
19.22
15.31
18.25
15.65
47
2.15
EPSNT$
0.61
0.63
0.62
0.55
0.50
0.45
0.46
0.47
0.46
0.47
2.23
(0.92%)
(3.65%)
—
4.49
EPS growth%
9.94
12.06
12.71
12.57
15.49
13.73
11.38
12.81
14.82
16.45
25.86
13.73
12.76
82
4.05
Bookvalue per shNT$
4.84
5.12
5.00
4.99
4.75
4.99
5.66
5.94
5.50
5.77
4.07
3.99%
1.82%
—
2.56
FCF per shareNT$
4.99
5.76
6.27
6.57
7.56
8.34
8.07
8.45
10.13
10.91
2.40
7.60%
8.23%
—
4.28
Dividend per shNT$
0.67
0.61
0.62
0.62
0.70
0.75
0.73
0.79
0.89
0.89
3.21
4.80%
2.62%
—
6.62
Div yield (avg)%
16.75
18.27
20.43
19.91
18.77
16.83
15.74
14.23
14.55
16.04
27.03
15.74
16.79
72
6.23
Payout ratio%
13.49
16.48
18.05
18.67
18.86
17.22
17.05
14.09
16.65
13.80
25.87
16.65
16.85
36
36.00
Shares (diluted)M
63.44
74.92
71.70
84.24
89.10
103.2
112.4
106.5
103.8
112.8
36.33
4.84%
7.48%
15
5.78
Buyback yield%
15.01
17.31
20.28
21.82
19.90
19.79
17.87
16.76
19.67
19.96
26.27
19.67
19.73
25
1.196
D/E ratiox
1.147
1.097
0.993
1.062
0.936
0.860
0.828
0.810
0.764
0.730
1.535
0.810
0.898
63
15.95
Enterprise valueNT$M
219.7
243.3
283.9
298.0
301.5
303.6
311.1
355.7
345.2
383.1
88.72
4.91%
5.71%
44
204.0
LT debtNT$M
105.5
119.6
120.5
125.0
120.7
133.3
147.2
169.7
175.0
185.2
94.96
8.95%
5.83%
58
Cost of revenue
3.66%
1.01×
Operating expenses
2.93%
0.94×
Property and equipment
19.52%
Goodwill & intangibles
16.74%
Spread over hurdle
13.14%