186.7
RevenueNT$M
426.7
422.8
438.7
436.8
440.9
453.8
458.3
462.2
461.4
456.8
195.4
0.71%
1.04%
64
3.16
Revenue growth%
15.67
15.22
17.16
18.65
17.42
16.37
16.57
16.66
19.54
21.32
5.73
16.66
16.91
37
20.00
Gross margin%
14.63
12.61
12.16
12.23
14.61
15.55
18.01
16.95
16.77
18.01
28.06
16.95
15.09
75
20.97
Operating margin%
17.46
16.55
18.31
19.30
20.19
20.73
22.99
23.83
25.35
24.72
3.04
23.83
20.46
66
16.78
Net margin%
28.26
31.22
33.68
31.96
31.29
29.51
27.65
25.79
24.78
27.62
15.40
27.62
28.88
72
28.71
P/E ratio (avg)x
6.765
7.087
6.887
7.694
8.329
7.728
7.987
8.005
8.207
8.231
28.74
8.005
7.858
73
20.66
EV/EBITx
8.177
8.957
8.033
8.458
7.753
6.991
6.899
6.279
5.550
5.110
20.99
6.279
7.372
19
5.24
FCF yield (avg)%
4.02
1.50
1.14
0.40
1.17
0.40
0.40
0.40
3.31
2.33
4.02
0.40
1.15
23
25.66
FCF margin%
7.00
8.70
11.59
14.36
14.81
17.24
17.43
15.82
18.77
21.29
2.11
17.43
15.31
12
0.578
FCF / Net incomex
1.310
1.121
1.042
0.887
0.921
0.904
0.893
0.832
0.809
0.817
1.748
0.832
0.898
78
28.20
ROIC%
14.02
13.11
10.12
10.99
9.90
12.38
12.04
9.83
7.95
7.57
8.71
9.83
10.55
26
18.19
Return on equity%
10.14
11.28
11.91
11.33
11.97
12.21
10.04
11.41
8.80
8.67
26.31
10.04
11.31
54
4.68
Return on assets%
19.93
17.42
18.84
21.76
21.10
19.68
18.31
16.76
19.03
21.07
13.56
19.03
19.36
28
2.01
EPSNT$
1.41
1.36
1.55
1.76
1.81
1.89
2.15
2.43
2.69
2.65
2.18
7.94%
6.21%
—
11.53
EPS growth%
5.42
7.68
9.87
10.69
7.99
7.48
9.17
7.94
9.46
8.17
17.76
8.17
8.08
73
0.51
Bookvalue per shNT$
1.84
2.09
2.17
2.28
2.23
2.29
2.66
2.89
3.08
3.49
0.37
9.32%
6.64%
—
0.86
FCF per shareNT$
0.49
0.50
0.58
0.53
0.54
0.62
0.64
0.63
0.69
0.70
1.25
5.56%
3.33%
—
1.39
Dividend per shNT$
1.00
1.04
1.05
1.06
1.14
1.26
1.23
1.32
1.30
1.19
0.50
0.83%
3.01%
—
18.99
Div yield (avg)%
0.40
0.40
2.88
1.37
2.65
2.46
4.80
5.03
5.46
2.95
14.53
4.80
2.77
67
17.01
Payout ratio%
8.77
11.32
11.73
14.23
11.61
9.62
8.70
5.95
4.40
7.16
18.29
7.16
9.19
76
90.36
Shares (diluted)M
120.9
127.4
139.4
135.7
132.2
157.7
173.7
181.8
181.0
178.3
89.07
6.16%
4.35%
17
16.77
Buyback yield%
1.95
4.35
4.50
2.52
3.18
5.92
3.18
2.14
4.90
3.06
8.81
3.18
3.18
36
1.046
D/E ratiox
1.202
1.142
1.125
1.298
1.279
1.202
1.216
1.386
1.579
1.608
1.712
1.386
1.247
60
235.8
Enterprise valueNT$M
647.3
607.0
577.1
551.3
564.8
538.1
537.2
489.3
514.4
554.9
405.6
(0.35%)
(1.51%)
78
465.8
LT debtNT$M
316.1
380.9
412.1
498.2
498.3
550.9
612.6
690.8
837.4
913.9
171.7
12.90%
12.95%
62
Cost of revenue
0.95%
0.99×
Operating expenses
0.75%
0.97×
Property and equipment
14.61%
Spread over hurdle
(2.65%)