57.57
RevenueNT$M
183.7
190.8
190.0
191.6
190.9
197.0
202.4
210.4
215.6
218.0
60.93
2.69%
2.07%
66
12.63
Revenue growth%
16.51
14.26
13.91
16.04
18.89
16.91
14.05
12.53
14.02
11.04
15.94
14.02
14.15
46
10.06
Gross margin%
9.81
8.38
5.54
3.51
2.85
3.11
2.65
5.00
6.37
3.72
27.31
3.72
4.36
11
20.79
Operating margin%
17.19
15.46
13.81
14.10
12.06
14.12
12.31
11.14
12.43
13.16
16.28
12.43
13.49
87
16.77
Net margin%
10.34
12.77
14.79
12.09
12.87
12.58
12.47
10.60
10.60
9.87
11.51
10.60
12.28
35
29.71
P/E ratio (avg)x
16.57
14.63
14.37
14.06
15.21
15.64
15.10
15.41
14.08
14.23
27.95
15.10
14.87
8
8.426
EV/EBITx
36.60
34.96
34.64
39.48
42.16
39.32
44.93
47.23
43.50
40.30
19.72
43.50
39.89
60
29.81
FCF yield (avg)%
10.01
11.72
12.23
12.69
11.09
11.11
11.33
10.54
9.08
9.97
15.90
10.54
11.10
20
26.69
FCF margin%
12.87
10.82
13.47
14.74
15.02
16.15
16.36
15.39
14.09
15.83
27.86
15.83
14.88
38
0.459
FCF / Net incomex
2.500
2.516
2.860
3.376
3.985
4.553
5.438
5.512
6.277
6.729
0.211
5.512
4.269
67
12.96
ROIC%
9.88
12.63
12.82
11.59
13.82
14.68
16.78
15.08
17.15
17.43
25.47
16.78
14.25
15
11.13
Return on equity%
5.02
7.48
10.30
8.73
7.29
8.93
7.38
6.39
8.17
10.43
9.57
8.17
7.83
25
29.85
Return on assets%
4.85
6.85
4.41
3.28
3.58
0.86
0.40
1.38
0.40
1.57
7.77
0.86
2.43
42
0.42
EPSNT$
1.36
1.21
1.04
1.03
0.95
0.89
0.89
0.86
0.78
0.80
0.47
(3.29%)
(6.67%)
—
23.16
EPS growth%
8.54
6.96
5.57
6.31
8.07
5.16
4.37
3.74
3.04
1.18
19.35
3.74
5.37
18
1.32
Bookvalue per shNT$
0.54
0.52
0.48
0.47
0.47
0.51
0.49
0.44
0.46
0.41
1.63
(2.66%)
(2.87%)
—
1.85
FCF per shareNT$
0.49
0.47
0.55
0.57
0.65
0.70
0.74
0.76
0.72
0.72
1.31
1.88%
3.28%
—
1.86
Dividend per shNT$
1.43
1.50
1.43
1.38
1.43
1.24
1.14
1.03
0.93
0.90
1.77
(8.83%)
(4.97%)
—
27.33
Div yield (avg)%
11.98
12.05
11.98
14.92
16.02
18.06
20.67
20.15
21.55
22.99
4.13
20.67
17.04
75
15.74
Payout ratio%
18.97
19.27
21.50
20.64
23.34
26.19
26.74
27.38
24.42
25.20
15.58
26.19
23.88
50
59.62
Shares (diluted)M
72.17
82.35
78.15
88.77
92.82
86.93
84.56
90.66
85.72
87.76
60.04
(1.11%)
1.20%
86
8.59
Buyback yield%
22.94
20.52
23.30
25.66
28.14
27.84
29.60
29.94
30.63
32.91
15.66
29.94
27.99
33
0.894
D/E ratiox
1.255
1.218
1.271
1.154
1.205
1.198
1.093
1.087
0.981
1.064
0.801
1.087
1.176
22
30.13
Enterprise valueNT$M
254.5
261.6
258.1
274.5
321.8
306.2
339.9
388.2
455.2
510.5
61.88
9.67%
6.82%
84
75.40
LT debtNT$M
56.03
62.25
63.00
66.25
71.01
79.52
90.99
91.28
100.2
107.2
60.48
8.60%
8.25%
44
Cost of revenue
1.97%
0.99×
Operating expenses
2.23%
1.02×
Cash and investments
14.38%
Spread over hurdle
44.76%