190.4
RevenueNT$M
159.7
162.4
170.4
181.1
190.9
200.9
206.5
215.9
219.2
231.3
198.3
3.91%
4.12%
66
7.12
Revenue growth%
3.99
2.86
1.56
0.40
0.40
2.24
4.89
2.39
3.29
1.86
20.09
2.39
2.31
73
23.75
Gross margin%
11.82
10.39
9.88
8.12
10.74
12.99
14.99
13.07
10.60
13.42
19.02
13.07
11.28
51
27.92
Operating margin%
8.96
11.37
11.11
10.16
9.82
12.80
11.86
10.65
9.86
10.52
25.29
10.65
10.58
90
4.32
Net margin%
26.01
26.67
29.31
30.46
28.28
30.10
27.66
28.68
28.37
26.56
20.83
28.37
28.33
45
20.64
P/E ratio (avg)x
49.88
59.76
64.42
73.53
78.13
75.91
88.26
92.91
100.6
119.6
11.70
92.91
77.02
83
33.22
EV/EBITx
45.99
44.62
47.23
54.25
61.96
63.45
64.33
68.93
72.18
75.29
26.04
68.93
62.70
54
16.25
FCF yield (avg)%
23.33
20.72
22.52
21.51
19.90
22.08
20.54
22.52
24.60
22.92
17.73
22.52
22.30
26
21.95
FCF margin%
28.59
26.55
26.59
23.87
26.30
28.97
29.84
28.48
26.92
26.54
4.84
28.48
26.76
7
1.155
FCF / Net incomex
1.555
1.785
2.016
2.125
2.260
2.168
2.065
1.989
2.072
2.233
1.202
2.072
2.069
56
26.30
ROIC%
12.33
11.18
10.69
11.16
13.68
13.59
11.85
9.96
10.86
9.92
7.16
10.86
11.17
12
16.24
Return on equity%
17.58
16.31
14.06
16.90
16.06
14.27
13.02
13.39
13.40
14.99
21.12
13.40
14.63
31
24.31
Return on assets%
19.25
18.96
16.82
19.60
16.89
16.19
17.06
15.37
16.08
18.17
21.60
16.19
16.97
10
1.18
EPSNT$
1.20
1.13
1.04
0.98
1.01
1.03
0.94
0.97
0.90
0.94
1.21
(1.37%)
(1.90%)
—
25.85
EPS growth%
21.95
19.34
17.07
16.94
14.13
14.85
14.20
17.09
18.14
17.69
28.56
17.09
17.08
92
0.88
Bookvalue per shNT$
1.18
1.26
1.30
1.26
1.22
1.09
1.16
1.03
1.03
1.00
1.30
(3.90%)
(2.84%)
—
0.54
FCF per shareNT$
1.71
1.81
2.07
2.05
2.47
2.66
3.10
3.30
3.22
3.46
1.41
7.01%
9.30%
—
1.46
Dividend per shNT$
0.62
0.58
0.62
0.68
0.70
0.79
0.86
0.86
0.79
0.78
0.49
2.35%
1.69%
—
7.63
Div yield (avg)%
1.70
0.48
0.40
0.49
2.16
0.40
1.26
0.40
0.40
2.11
25.24
0.40
0.48
47
24.29
Payout ratio%
35.94
38.73
40.43
42.24
44.40
46.99
44.98
45.45
47.90
49.47
17.34
46.99
44.69
86
44.33
Shares (diluted)M
46.90
49.02
51.89
51.63
46.67
48.68
52.45
55.80
54.74
48.02
43.98
0.57%
0.66%
62
16.70
Buyback yield%
26.18
27.81
29.87
31.31
32.21
34.77
37.08
34.79
35.24
37.53
15.57
35.24
33.49
31
0.238
D/E ratiox
1.492
1.467
1.412
1.525
1.369
1.371
1.503
1.398
1.534
1.440
1.309
1.440
1.453
51
144.5
Enterprise valueNT$M
193.2
176.1
182.1
186.7
175.3
161.9
157.9
142.5
147.5
130.6
59.41
(5.71%)
(3.34%)
13
80.07
LT debtNT$M
171.1
169.2
170.7
158.8
151.3
167.1
183.6
180.3
175.9
192.1
220.6
4.90%
0.83%
65
Cost of revenue
4.07%
1.00×
Operating expenses
4.24%
1.01×
Property and equipment
16.39%
Spread over hurdle
20.29%