165.8
RevenueNT$M
116.6
127.1
136.6
150.0
161.0
175.8
191.5
204.8
224.4
238.8
171.7
8.21%
8.52%
50
22.18
Revenue growth%
26.03
24.03
22.45
20.76
19.76
19.09
17.58
15.24
15.36
16.85
19.71
16.85
19.42
90
26.43
Gross margin%
7.24
8.80
6.14
8.55
8.89
10.70
8.06
6.30
7.77
5.54
2.41
7.77
7.92
73
18.46
Operating margin%
21.22
19.56
21.58
18.85
20.24
18.40
19.05
17.68
15.18
13.99
9.47
17.68
18.95
21
9.98
Net margin%
0.81
2.75
0.40
1.30
0.40
0.40
0.40
1.69
1.15
3.53
20.52
1.15
0.98
70
32.75
P/E ratio (avg)x
35.28
31.91
33.38
30.37
27.40
30.35
28.67
30.28
29.27
29.76
33.74
29.76
30.31
72
7.320
EV/EBITx
13.08
13.27
13.47
14.14
13.01
13.15
14.44
14.05
13.90
12.61
8.325
13.90
13.37
46
15.03
FCF yield (avg)%
12.90
11.70
14.05
16.17
16.95
18.88
19.98
19.94
20.88
18.26
11.76
19.94
17.61
81
15.79
FCF margin%
17.01
16.11
16.79
16.72
14.01
11.21
11.70
14.22
14.45
14.02
12.37
14.02
14.34
20
0.400
FCF / Net incomex
0.691
0.746
0.769
0.813
0.925
1.017
1.067
1.133
1.102
1.214
0.728
1.102
0.971
39
4.16
ROIC%
17.36
14.80
15.78
15.05
13.39
12.33
12.37
10.26
12.38
14.54
13.55
12.37
13.96
15
4.54
Return on equity%
21.32
22.24
23.60
20.62
18.16
16.41
16.67
19.20
19.16
16.68
25.61
16.68
19.18
42
16.60
Return on assets%
24.08
25.85
23.09
22.48
25.23
24.22
22.34
21.77
22.42
23.39
21.72
22.42
23.24
80
0.53
EPSNT$
1.59
1.70
1.64
1.84
1.86
2.13
2.40
2.30
2.29
2.54
0.57
6.38%
6.10%
—
13.17
EPS growth%
17.73
17.88
16.48
18.51
16.39
13.39
15.16
15.79
18.73
21.57
19.80
15.79
17.10
26
0.61
Bookvalue per shNT$
2.19
2.39
2.78
2.90
3.16
3.63
4.21
4.23
4.22
4.22
0.87
5.94%
6.78%
—
0.53
FCF per shareNT$
1.31
1.31
1.20
1.30
1.19
1.17
1.15
1.26
1.15
1.25
1.08
0.85%
0.55%
—
0.85
Dividend per shNT$
0.55
0.55
0.56
0.63
0.67
0.69
0.75
0.72
0.76
0.86
1.35
5.31%
4.66%
—
17.23
Div yield (avg)%
35.06
35.23
38.02
38.66
39.13
41.51
40.77
40.49
43.05
41.84
18.77
41.51
39.81
79
11.22
Payout ratio%
3.29
0.55
2.96
2.49
0.40
0.40
0.40
2.55
1.74
0.40
7.99
0.40
1.15
61
37.64
Shares (diluted)M
30.19
26.91
23.68
23.96
25.27
26.49
26.62
25.62
27.57
25.69
36.89
0.33%
(1.04%)
65
8.67
Buyback yield%
18.62
20.80
21.30
21.72
22.05
23.23
20.93
19.83
19.61
20.57
13.98
20.57
20.86
52
0.414
D/E ratiox
1.838
1.841
1.693
1.772
1.791
2.004
2.210
2.525
2.568
2.907
1.639
2.525
1.922
89
61.58
Enterprise valueNT$M
46.97
51.44
48.93
56.45
59.62
66.85
67.53
65.84
70.43
79.66
153.2
5.97%
5.16%
81
66.61
LT debtNT$M
15.80
14.47
14.84
13.25
14.39
15.69
15.63
16.96
15.36
16.56
136.1
2.86%
(1.03%)
26
Cost of revenue
8.67%
1.01×
Operating expenses
8.41%
0.99×
Property and equipment
21.38%
Cash and investments
17.40%
Spread over hurdle
38.15%