462.0
RevenueNT$M
268.5
291.9
312.0
330.2
353.8
387.3
424.8
467.6
507.5
545.5
505.8
9.05%
8.41%
17
10.75
Revenue growth%
25.19
27.84
29.21
29.65
30.31
32.56
30.06
27.48
28.27
30.20
28.44
30.06
29.43
89
2.24
Gross margin%
19.88
21.79
21.78
19.64
17.81
16.73
19.24
20.24
19.60
18.46
24.11
19.24
19.62
21
3.20
Operating margin%
16.33
14.39
12.86
15.56
14.10
15.07
13.56
10.96
10.47
10.51
7.58
10.96
13.83
21
9.37
Net margin%
28.37
29.65
26.89
26.66
24.40
26.47
24.80
22.18
22.62
25.29
18.53
24.80
25.88
16
8.273
P/E ratio (avg)x
20.77
23.05
22.55
25.12
24.65
25.53
26.52
30.43
35.10
36.61
7.358
30.43
25.32
27
22.90
EV/EBITx
26.75
27.17
27.73
28.58
31.02
29.02
28.93
31.93
36.23
33.97
16.62
31.93
28.98
76
29.73
FCF yield (avg)%
19.37
22.09
21.74
23.11
20.71
22.62
20.28
21.61
23.55
23.02
8.85
22.62
21.92
92
3.82
FCF margin%
7.78
7.04
9.60
10.31
8.65
6.17
6.64
3.98
4.94
5.00
16.24
5.00
6.84
55
0.375
FCF / Net incomex
2.088
2.406
2.710
2.618
3.065
3.117
3.615
3.812
4.112
4.710
0.807
3.812
3.091
46
18.25
ROIC%
27.41
26.34
26.14
25.83
24.15
24.29
21.82
23.78
26.21
24.22
18.06
24.22
25.06
38
8.37
Return on equity%
15.09
16.76
15.98
16.78
18.33
15.62
13.85
13.69
12.10
11.87
3.40
13.69
15.36
59
15.34
Return on assets%
13.71
15.92
16.52
17.01
18.98
16.61
13.99
16.73
18.12
17.01
14.01
16.73
16.67
42
2.32
EPSNT$
6.41
6.05
5.93
6.67
6.20
6.05
6.40
7.35
7.34
7.09
2.47
2.72%
2.08%
—
17.50
EPS growth%
22.44
23.01
23.30
23.07
24.14
26.37
27.60
29.10
29.71
26.89
21.83
27.60
25.25
58
0.97
Bookvalue per shNT$
3.98
4.46
4.46
4.13
4.62
4.83
4.82
4.37
4.27
4.76
2.16
0.62%
1.94%
—
0.89
FCF per shareNT$
2.76
2.84
3.18
3.71
4.15
4.79
4.75
5.74
6.22
7.31
1.12
12.02%
9.99%
—
4.14
Dividend per shNT$
5.87
6.09
6.77
6.75
7.16
7.48
7.89
8.79
8.57
10.04
4.03
6.99%
6.59%
—
7.61
Div yield (avg)%
3.24
3.07
0.89
2.82
4.62
2.29
0.40
0.87
3.69
6.03
7.88
2.29
2.95
61
8.13
Payout ratio%
24.26
24.42
22.57
20.46
22.34
20.22
17.93
17.07
15.25
17.25
7.74
17.25
20.34
16
94.62
Shares (diluted)M
111.6
117.3
113.9
114.3
132.6
137.1
142.8
165.4
156.1
175.6
98.63
5.78%
4.33%
45
28.02
Buyback yield%
8.64
8.27
10.26
12.80
11.61
13.01
14.30
14.75
12.26
15.10
24.95
14.30
12.53
60
0.377
D/E ratiox
0.961
0.998
1.107
1.095
1.030
1.008
1.057
1.162
1.224
1.319
1.636
1.162
1.076
9
335.0
Enterprise valueNT$M
217.6
228.3
242.9
267.2
284.3
315.7
346.8
349.5
403.5
456.8
379.3
9.94%
8.78%
78
40.87
LT debtNT$M
453.2
491.1
492.6
445.7
448.1
395.4
366.5
364.8
361.5
335.8
107.7
(5.61%)
(2.55%)
40
Cost of revenue
8.79%
1.04×
Operating expenses
7.73%
0.94×
Property and equipment
14.33%
Return on capital
109.18%
Spread over hurdle
103.24%