149.4
RevenueNT$M
346.7
353.5
366.1
373.1
384.2
393.7
392.5
399.4
402.0
405.5
154.8
1.09%
1.73%
12
12.87
Revenue growth%
18.47
20.42
22.03
19.79
17.76
16.79
15.26
13.03
11.45
10.57
5.22
13.03
17.27
94
18.64
Gross margin%
6.17
7.89
8.97
10.75
11.29
10.48
9.88
7.41
10.06
7.24
27.36
9.88
9.43
38
5.77
Operating margin%
12.43
11.61
9.98
7.82
6.73
7.49
5.64
8.11
8.40
8.18
14.76
8.11
8.14
90
7.67
Net margin%
24.32
23.81
24.40
21.51
20.39
18.85
18.49
18.57
20.03
17.74
24.35
18.57
20.21
65
27.85
P/E ratio (avg)x
16.83
19.49
22.94
22.22
22.16
23.66
24.28
23.47
22.82
26.16
14.19
23.66
22.88
33
35.51
EV/EBITx
51.33
59.55
64.36
74.35
76.64
88.42
96.96
100.7
99.50
111.2
12.34
99.50
82.53
37
23.17
FCF yield (avg)%
25.23
26.08
25.96
28.15
28.34
29.27
27.76
25.13
27.54
28.37
2.84
27.76
27.65
28
28.46
FCF margin%
25.95
25.70
26.04
27.70
25.35
25.04
27.62
26.00
24.26
24.70
13.80
25.04
25.82
93
0.460
FCF / Net incomex
0.767
0.837
0.880
0.845
0.828
0.875
0.884
0.916
1.015
0.957
0.435
0.916
0.877
42
10.06
ROIC%
13.51
13.77
12.34
12.25
11.06
10.21
12.44
12.89
14.02
13.49
26.17
12.89
12.66
46
4.95
Return on equity%
16.44
18.00
17.14
14.48
17.04
15.24
16.95
18.00
20.49
21.33
11.02
18.00
17.09
17
7.20
Return on assets%
22.58
24.15
23.30
23.60
25.04
27.50
26.57
25.54
25.74
27.96
14.23
26.57
25.29
66
0.26
EPSNT$
1.18
1.16
1.18
1.25
1.24
1.36
1.63
1.73
2.02
2.14
0.28
11.50%
8.18%
—
24.53
EPS growth%
10.29
7.89
5.46
3.54
5.84
4.88
2.33
0.40
3.10
3.94
22.65
3.10
4.41
75
1.04
Bookvalue per shNT$
0.41
0.46
0.50
0.51
0.51
0.56
0.66
0.68
0.72
0.87
1.36
11.23%
8.85%
—
1.09
FCF per shareNT$
0.48
0.54
0.59
0.63
0.69
0.72
0.80
0.84
0.96
0.95
1.29
6.68%
7.01%
—
0.92
Dividend per shNT$
1.00
1.04
1.12
1.20
1.20
1.36
1.39
1.63
1.89
2.16
0.68
12.43%
8.96%
—
22.03
Div yield (avg)%
20.08
21.31
23.84
20.88
21.84
19.71
22.46
25.20
24.47
23.11
21.94
23.11
22.15
56
8.25
Payout ratio%
7.03
5.84
6.61
7.23
7.14
4.15
2.66
3.88
3.16
4.61
22.54
3.88
5.23
56
160.7
Shares (diluted)M
169.3
174.4
187.8
188.6
217.4
237.6
267.1
266.9
262.5
270.7
160.7
4.48%
3.94%
80
13.82
Buyback yield%
17.43
16.90
15.06
16.51
15.52
18.07
18.25
15.66
16.66
15.37
12.08
16.66
16.59
23
1.447
D/E ratiox
1.809
1.705
1.807
1.776
2.008
1.852
1.790
1.908
1.965
2.153
1.133
1.908
1.831
77
111.9
Enterprise valueNT$M
120.1
107.5
108.3
97.53
94.20
96.20
94.33
94.74
84.83
86.53
260.3
(1.68%)
(3.34%)
34
248.9
LT debtNT$M
238.8
204.8
218.4
199.9
198.3
189.5
175.8
178.8
187.6
191.7
164.0
(0.68%)
(3.05%)
54
Cost of revenue
1.85%
1.01×
Operating expenses
1.96%
1.02×
Property and equipment
16.31%
Spread over hurdle
38.11%