20.49
RevenueNT$M
113.1
121.6
131.8
145.6
161.3
175.7
191.8
211.4
226.3
245.1
21.51
8.73%
9.04%
88
11.87
Revenue growth%
25.75
26.41
27.43
29.63
28.99
29.40
27.09
28.05
27.29
30.00
27.51
28.05
27.74
26
21.37
Gross margin%
27.87
29.31
30.98
29.22
30.66
31.74
32.37
32.49
30.25
33.00
27.07
32.37
30.82
48
22.66
Operating margin%
15.30
16.68
17.54
18.69
21.47
20.09
19.39
17.55
18.94
18.99
3.33
18.99
18.82
58
7.41
Net margin%
18.75
19.98
21.42
20.54
19.82
21.71
21.98
21.09
22.28
23.42
11.65
21.98
21.26
30
8.743
P/E ratio (avg)x
31.41
31.89
36.30
33.93
32.31
32.65
35.82
34.06
35.75
32.60
11.66
34.06
33.29
66
33.20
EV/EBITx
46.79
52.74
60.31
57.62
62.40
70.46
79.41
86.42
81.90
91.39
37.99
81.90
66.43
18
5.25
FCF yield (avg)%
30.31
33.02
33.14
33.10
34.46
37.24
35.17
32.41
34.16
32.86
11.75
34.16
33.12
41
9.49
FCF margin%
7.53
9.36
7.91
6.25
7.20
8.88
7.43
6.98
5.83
7.29
7.63
7.29
7.36
41
1.031
FCF / Net incomex
1.843
2.225
2.554
2.969
3.303
3.241
3.701
4.108
4.390
4.728
0.705
4.108
3.272
46
29.85
ROIC%
16.09
17.34
18.67
17.81
15.28
12.65
15.18
17.15
15.69
15.13
27.90
15.18
15.89
90
13.25
Return on equity%
0.40
0.40
2.48
2.20
2.75
2.89
3.01
4.75
5.12
5.73
7.13
4.75
2.82
30
25.60
Return on assets%
12.78
10.75
8.71
10.70
8.62
6.18
8.51
10.61
7.89
10.09
14.07
8.51
9.40
25
3.00
EPSNT$
1.38
1.47
1.58
1.50
1.46
1.24
1.32
1.40
1.31
1.29
3.09
(2.47%)
(1.78%)
—
26.32
EPS growth%
14.26
13.47
15.82
16.18
17.12
14.46
15.79
16.63
13.70
15.50
6.37
15.50
15.64
72
3.39
Bookvalue per shNT$
1.68
1.69
1.67
1.82
1.98
1.92
2.19
2.51
2.33
2.62
3.17
5.70%
5.89%
—
2.28
FCF per shareNT$
5.24
5.92
7.00
7.41
8.15
8.50
8.58
9.97
11.73
12.82
3.65
9.48%
10.42%
—
1.88
Dividend per shNT$
6.69
6.50
7.29
8.37
9.09
10.25
11.97
13.68
13.69
15.66
2.66
11.49%
8.50%
—
10.09
Div yield (avg)%
9.41
7.94
10.50
8.65
7.32
9.37
12.30
10.28
12.90
13.39
27.86
12.30
9.85
67
9.67
Payout ratio%
6.58
5.05
4.24
6.96
6.17
8.40
5.99
6.66
8.06
10.34
3.65
8.06
6.62
36
66.59
Shares (diluted)M
97.11
116.3
130.1
153.0
156.9
172.8
168.6
200.4
223.7
224.5
65.03
7.43%
10.21%
74
27.95
Buyback yield%
0.40
0.40
1.74
0.70
0.40
0.40
1.34
0.75
0.40
0.40
13.12
0.40
0.40
25
0.536
D/E ratiox
1.418
1.387
1.299
1.136
1.012
0.974
0.958
0.869
0.896
0.833
0.507
0.896
0.993
69
124.0
Enterprise valueNT$M
124.6
138.4
148.9
158.6
187.0
212.2
226.4
225.4
245.0
260.3
317.6
6.83%
7.31%
33
216.8
LT debtNT$M
391.4
371.3
379.4
385.8
408.7
372.4
410.1
370.8
398.7
424.0
143.3
0.74%
2.05%
53
Cost of revenue
9.02%
1.00×
Operating expenses
9.01%
1.00×
Cash and investments
16.02%
Return on capital
132.42%
Spread over hurdle
129.12%