133.8
RevenueNT$M
551.7
575.1
592.6
607.6
618.4
628.5
652.2
663.3
693.2
706.2
138.5
2.69%
2.63%
83
9.93
Revenue growth%
17.43
17.90
15.20
15.61
12.75
14.06
15.30
15.49
17.72
19.41
15.81
15.49
15.55
26
25.92
Gross margin%
9.26
7.61
7.84
5.61
4.24
5.57
5.91
8.61
8.33
7.34
2.62
7.34
7.48
45
25.72
Operating margin%
26.24
28.63
31.22
31.76
32.44
30.55
27.91
28.60
30.96
32.76
3.28
30.55
30.75
31
15.95
Net margin%
25.32
22.73
22.71
21.97
22.56
23.74
23.91
26.83
28.65
26.96
28.73
26.83
23.83
55
21.67
P/E ratio (avg)x
24.46
23.71
22.64
24.91
26.42
27.75
30.43
31.53
32.86
31.95
12.66
31.53
27.09
56
14.20
EV/EBITx
12.47
13.60
12.90
12.20
11.60
11.40
11.94
12.23
11.81
11.77
22.15
11.81
12.07
6
13.53
FCF yield (avg)%
30.87
33.69
33.40
31.93
29.21
29.55
29.56
29.22
31.52
30.81
27.41
29.56
30.84
80
6.42
FCF margin%
13.53
16.27
17.43
16.09
18.76
20.99
21.84
22.08
20.21
17.37
26.30
20.99
18.10
29
1.231
FCF / Net incomex
0.693
0.737
0.720
0.752
0.675
0.633
0.575
0.540
0.546
0.535
1.468
0.546
0.654
66
15.90
ROIC%
10.27
9.33
9.27
7.89
9.60
12.26
12.58
12.93
11.03
8.97
2.39
12.26
9.93
57
9.13
Return on equity%
23.49
22.17
22.61
23.79
24.42
24.60
23.06
21.99
21.21
18.98
22.35
21.99
22.84
53
18.83
Return on assets%
28.97
28.40
27.93
26.36
25.96
28.00
30.20
29.76
30.31
28.79
6.10
29.76
28.59
64
3.06
EPSNT$
2.96
3.20
2.88
2.99
2.72
2.91
3.01
3.33
2.90
3.16
3.29
3.01%
1.26%
—
20.55
EPS growth%
29.37
29.03
31.37
31.36
29.99
30.33
28.91
28.96
29.95
29.16
7.10
29.16
29.66
72
2.81
Bookvalue per shNT$
1.22
1.09
1.05
1.11
0.96
0.97
0.88
0.77
0.70
0.67
3.35
(6.93%)
(4.95%)
—
2.18
FCF per shareNT$
1.74
1.75
1.96
2.06
1.94
2.16
2.19
2.45
2.43
2.69
4.15
6.73%
4.33%
—
1.22
Dividend per shNT$
0.89
0.99
0.92
0.87
0.98
0.95
0.94
0.93
0.91
1.03
1.53
0.92%
1.06%
—
20.10
Div yield (avg)%
17.01
19.80
22.16
21.53
19.92
20.85
23.53
22.60
19.89
17.27
23.96
20.85
20.38
45
26.15
Payout ratio%
6.57
9.33
11.66
13.24
13.84
13.73
11.02
9.20
9.52
9.91
15.41
9.91
10.47
73
40.23
Shares (diluted)M
43.77
43.69
43.81
40.47
35.19
35.25
35.08
37.27
39.87
41.08
39.08
3.14%
(1.22%)
89
5.53
Buyback yield%
24.99
26.53
25.45
28.29
30.23
29.86
28.73
27.47
30.19
27.91
24.16
28.73
28.10
74
0.765
D/E ratiox
0.648
0.611
0.535
0.548
0.477
0.421
0.382
0.387
0.383
0.345
0.951
0.383
0.449
94
38.73
Enterprise valueNT$M
229.3
204.0
185.5
178.3
179.2
161.8
155.3
136.1
118.5
111.7
133.0
(9.03%)
(7.03%)
25
423.6
LT debtNT$M
354.7
344.1
353.0
348.2
332.4
302.6
294.6
288.8
320.5
329.9
509.6
(0.15%)
0.07%
24
Cost of revenue
2.88%
1.02×
Operating expenses
2.17%
0.96×
Goodwill & intangibles
17.71%
Property and equipment
16.11%
Spread over hurdle
18.61%