509.7
RevenueNT$M
578.0
596.0
615.6
656.5
700.6
741.7
782.6
827.2
882.2
927.8
527.7
5.78%
5.24%
79
6.40
Revenue growth%
13.96
14.85
15.90
13.19
11.16
13.35
13.20
12.75
14.16
11.85
5.07
13.20
13.27
83
26.58
Gross margin%
18.35
17.67
20.63
18.41
19.67
18.58
18.43
20.66
21.86
23.35
27.31
20.66
19.12
39
22.21
Operating margin%
22.38
20.42
18.86
18.97
16.17
13.88
13.25
13.71
15.68
16.67
5.03
13.88
16.42
71
9.23
Net margin%
8.71
9.56
9.05
6.64
8.80
11.32
10.74
11.97
13.35
13.30
27.46
11.97
10.15
15
24.27
P/E ratio (avg)x
7.557
8.669
9.886
9.134
9.362
10.33
10.27
10.05
11.42
10.63
12.90
10.33
9.967
73
23.15
EV/EBITx
8.648
9.133
8.522
8.386
8.105
8.296
8.750
7.866
7.664
7.836
6.034
7.866
8.341
50
26.87
FCF yield (avg)%
4.38
1.44
1.69
4.14
2.24
0.67
0.40
0.40
2.21
3.56
7.67
0.67
1.95
43
14.60
FCF margin%
12.17
12.00
12.08
10.16
11.27
9.27
11.84
10.12
10.78
12.88
28.78
10.78
11.55
13
0.829
FCF / Net incomex
2.690
3.133
3.334
3.246
3.807
4.231
4.142
4.893
4.963
4.743
0.238
4.743
3.974
47
10.50
ROIC%
13.48
11.17
13.08
13.53
12.57
13.54
12.39
15.24
16.01
14.19
10.94
14.19
13.50
90
10.23
Return on equity%
13.99
16.07
17.57
20.43
19.27
17.00
17.74
20.23
19.48
19.03
6.80
19.03
18.39
90
28.73
Return on assets%
20.82
18.01
15.14
14.00
13.60
15.76
15.29
16.68
17.43
14.48
25.80
15.76
15.52
86
0.79
EPSNT$
1.57
1.46
1.52
1.41
1.26
1.17
1.15
1.21
1.15
0.98
0.82
(5.04%)
(4.62%)
—
24.79
EPS growth%
21.52
22.27
24.90
22.19
24.71
26.33
26.41
28.66
26.79
24.49
29.97
26.41
24.80
56
1.15
Bookvalue per shNT$
3.78
4.38
5.09
5.06
5.63
5.68
5.97
6.39
7.35
8.85
0.47
9.47%
10.49%
—
1.19
FCF per shareNT$
1.57
1.60
1.72
1.74
1.74
1.63
1.56
1.43
1.38
1.47
2.09
(3.25%)
(0.42%)
—
0.48
Dividend per shNT$
1.58
1.85
1.77
1.88
2.17
2.10
2.15
2.46
2.94
3.21
1.83
8.15%
8.80%
—
24.90
Div yield (avg)%
8.88
10.20
10.03
7.22
9.97
9.99
10.78
8.65
8.27
6.81
20.68
8.65
9.42
72
20.95
Payout ratio%
11.98
13.37
15.35
13.88
12.66
15.03
17.96
17.54
19.89
19.40
12.93
17.96
15.19
12
148.0
Shares (diluted)M
180.8
201.1
243.2
286.4
285.5
337.9
332.8
351.8
422.1
440.5
151.8
9.06%
9.72%
12
14.55
Buyback yield%
23.57
22.89
20.63
20.07
17.48
15.33
17.15
17.29
14.58
15.03
3.63
15.33
17.39
55
1.738
D/E ratiox
1.209
1.284
1.392
1.327
1.422
1.423
1.546
1.663
1.539
1.592
1.468
1.546
1.422
91
331.6
Enterprise valueNT$M
333.0
361.6
400.4
422.2
397.5
422.3
478.0
515.6
473.7
433.1
326.7
1.73%
3.98%
93
538.8
LT debtNT$M
188.8
215.0
247.7
250.1
275.4
299.5
344.5
394.9
410.3
414.3
304.7
8.51%
8.91%
18
Cost of revenue
5.24%
1.00×
Operating expenses
5.73%
1.05×
Goodwill & intangibles
16.96%
Cash and investments
16.64%
Spread over hurdle
25.79%