25.19
RevenueNT$M
129.2
140.3
148.8
163.0
172.6
186.3
201.4
221.6
238.9
260.6
27.22
8.59%
8.16%
28
29.41
Revenue growth%
21.23
20.90
20.44
21.15
18.89
20.40
17.73
19.16
20.82
18.37
19.02
19.16
20.42
76
25.66
Gross margin%
18.27
20.92
23.41
21.21
22.45
23.02
23.75
23.73
21.26
22.55
21.63
23.02
22.50
9
8.56
Operating margin%
7.63
6.74
9.30
11.16
13.68
14.74
17.42
20.16
21.24
21.34
16.38
20.16
14.21
78
5.43
Net margin%
29.97
30.98
30.98
32.07
31.58
32.58
29.98
29.32
30.08
32.76
21.59
30.08
30.98
73
37.42
P/E ratio (avg)x
11.27
10.75
9.683
8.727
8.284
7.319
7.203
6.374
6.648
6.115
32.43
6.648
7.802
37
30.40
EV/EBITx
47.58
47.86
47.10
54.12
51.50
51.01
50.57
48.51
56.23
62.65
19.63
51.01
50.79
40
19.45
FCF yield (avg)%
16.56
17.74
16.44
14.20
15.73
17.82
16.15
18.45
21.13
22.68
22.98
18.45
17.15
57
4.13
FCF margin%
6.93
6.89
8.55
6.85
4.27
5.28
5.17
5.60
4.19
4.99
19.35
5.17
5.44
26
0.150
FCF / Net incomex
1.189
1.398
1.575
1.645
1.737
2.056
2.477
2.649
2.809
3.354
0.944
2.649
1.896
38
18.06
ROIC%
13.07
10.58
8.97
9.96
8.48
9.19
8.40
8.28
9.58
10.79
25.42
9.19
9.38
33
21.72
Return on equity%
19.73
17.11
15.68
14.28
15.01
15.34
15.14
14.39
16.63
14.00
8.23
15.14
15.24
80
24.79
Return on assets%
11.06
8.24
10.99
10.47
10.39
10.01
11.13
12.82
15.01
17.30
17.57
12.82
11.03
8
2.09
EPSNT$
0.34
0.35
0.30
0.32
0.31
0.34
0.34
0.31
0.31
0.27
2.18
(2.70%)
(1.64%)
—
24.29
EPS growth%
8.35
6.18
6.70
5.32
5.80
4.73
4.38
5.95
5.40
6.58
6.60
5.40
5.87
54
1.70
Bookvalue per shNT$
2.29
2.37
2.43
2.08
1.86
1.76
1.51
1.34
1.44
1.34
1.50
(6.36%)
(5.12%)
—
2.02
FCF per shareNT$
0.45
0.39
0.35
0.36
0.34
0.34
0.35
0.33
0.30
0.28
1.67
(3.68%)
(5.61%)
—
2.09
Dividend per shNT$
1.34
1.46
1.49
1.35
1.50
1.49
1.39
1.44
1.46
1.42
1.08
(1.05%)
0.45%
—
3.56
Div yield (avg)%
18.90
20.79
22.00
19.36
20.28
23.07
23.27
23.33
24.35
24.02
29.75
23.33
22.54
55
19.99
Payout ratio%
20.14
18.79
17.79
15.55
15.65
17.65
18.15
15.78
17.96
20.91
20.02
17.96
17.88
16
66.13
Shares (diluted)M
59.88
55.29
58.68
52.36
51.19
53.03
53.77
51.10
48.97
49.36
65.88
(0.72%)
(2.57%)
84
17.15
Buyback yield%
19.18
19.14
19.87
17.69
15.32
13.41
15.35
15.02
14.40
12.63
14.54
14.40
15.33
49
0.587
D/E ratiox
1.062
1.019
0.914
0.913
0.974
1.064
1.077
1.168
1.097
1.054
1.135
1.077
1.058
89
55.98
Enterprise valueNT$M
91.83
88.55
93.59
95.04
93.17
88.48
82.29
89.80
89.72
97.56
78.24
0.92%
1.98%
94
204.2
LT debtNT$M
148.0
147.7
162.9
159.5
158.8
163.8
180.9
196.0
200.0
233.4
267.2
8.01%
6.29%
79
Cost of revenue
8.32%
1.01×
Operating expenses
8.03%
0.99×
Spread over hurdle
42.32%