821.5
RevenueNT$M
528.3
535.8
543.7
552.6
556.5
572.2
596.8
621.0
652.3
668.5
850.6
3.73%
2.58%
46
13.20
Revenue growth%
12.67
10.54
7.60
6.76
9.19
11.08
9.94
10.18
8.20
6.27
16.95
9.94
9.57
40
29.74
Gross margin%
12.44
11.40
13.85
13.83
14.10
16.71
16.71
16.90
17.62
19.77
28.59
16.90
15.40
88
12.01
Operating margin%
10.04
7.75
5.42
3.05
2.42
2.75
0.81
0.40
0.40
0.40
26.52
0.40
2.59
88
17.10
Net margin%
20.49
17.65
15.36
15.67
13.28
13.38
10.89
11.56
13.98
15.19
7.43
13.38
14.59
31
26.14
P/E ratio (avg)x
25.60
28.32
27.17
31.58
33.96
31.85
30.90
31.33
33.26
35.33
21.52
31.85
31.46
31
19.08
EV/EBITx
32.80
35.20
38.65
33.81
31.44
31.98
28.66
29.59
26.01
28.00
19.12
28.66
31.71
8
5.09
FCF yield (avg)%
37.96
37.11
35.06
35.39
35.20
34.73
36.05
37.35
34.83
32.29
26.51
34.83
35.29
77
13.81
FCF margin%
12.50
10.08
12.20
12.17
14.89
16.37
17.50
15.34
18.16
20.23
28.35
17.50
15.12
84
1.385
FCF / Net incomex
1.288
1.266
1.255
1.156
1.200
1.198
1.250
1.423
1.615
1.539
0.992
1.423
1.260
34
25.12
ROIC%
22.15
25.09
22.73
22.65
24.33
26.73
28.94
29.82
28.78
28.93
16.08
28.93
25.91
61
4.64
Return on equity%
2.56
0.89
1.49
0.40
0.93
3.15
6.01
3.35
0.99
2.51
23.41
3.15
2.00
65
26.76
Return on assets%
14.82
16.17
13.22
15.41
16.43
14.19
12.56
15.00
12.29
14.71
18.15
14.19
14.76
45
1.70
EPSNT$
1.09
1.25
1.48
1.57
1.73
1.75
1.74
1.74
1.77
1.76
1.75
0.34%
4.74%
—
6.56
EPS growth%
19.98
22.17
21.23
21.54
20.12
22.06
20.18
22.58
20.08
17.90
22.22
20.18
20.70
13
2.18
Bookvalue per shNT$
2.82
2.96
3.11
3.68
3.62
4.10
4.07
4.11
4.50
4.52
0.85
4.58%
6.32%
—
0.84
FCF per shareNT$
1.97
2.09
2.33
2.27
2.15
2.37
2.29
2.17
2.37
2.58
2.02
3.70%
2.00%
—
1.35
Dividend per shNT$
2.24
2.43
2.69
2.56
2.95
3.12
3.06
2.93
3.31
3.37
0.57
2.74%
4.31%
—
27.82
Div yield (avg)%
16.89
18.47
19.03
17.57
17.68
18.35
16.79
18.16
20.24
22.60
6.46
18.35
18.25
21
28.16
Payout ratio%
4.55
3.72
5.49
4.76
3.02
3.14
4.47
6.93
7.33
8.96
26.49
6.93
4.65
37
250.5
Shares (diluted)M
240.0
224.9
245.2
240.6
219.8
202.0
217.7
234.0
224.3
239.6
247.5
1.74%
1.06%
88
13.33
Buyback yield%
3.77
2.17
3.06
2.59
3.16
4.86
5.77
3.86
2.77
2.11
27.25
3.86
3.11
40
1.574
D/E ratiox
1.311
1.278
1.463
1.425
1.431
1.661
1.858
1.848
1.974
2.057
0.265
1.858
1.562
94
780.3
Enterprise valueNT$M
113.6
112.8
107.8
108.6
91.62
87.73
90.64
83.51
77.52
80.38
398.7
(2.58%)
(3.33%)
72
0.122
LT debtNT$B
0.910
0.970
1.002
0.951
1.070
1.052
1.131
1.063
1.162
1.351
0.411
4.77%
3.61%
58
Cost of revenue
2.65%
1.01×
Operating expenses
2.09%
0.95×
Property and equipment
14.27%
Spread over hurdle
15.39%