167.7
RevenueNT$M
316.1
333.1
343.7
348.8
364.5
386.0
390.8
405.2
410.6
419.3
177.1
2.84%
3.09%
39
6.20
Revenue growth%
30.44
31.97
33.71
35.25
35.86
36.19
36.92
35.92
36.58
33.97
2.49
36.19
35.55
23
28.82
Gross margin%
18.69
20.95
18.70
21.24
23.38
24.03
25.44
23.08
23.55
24.51
19.06
24.03
23.23
33
21.19
Operating margin%
26.46
23.99
23.11
25.52
24.85
27.24
28.01
28.11
28.36
28.16
18.30
28.11
26.85
85
10.65
Net margin%
17.74
20.31
19.37
20.59
23.14
23.19
25.39
24.81
25.30
23.43
3.42
24.81
23.16
92
26.67
P/E ratio (avg)x
42.04
40.85
44.45
43.60
51.70
53.34
62.77
73.46
77.33
76.87
26.42
73.46
52.52
62
11.41
EV/EBITx
18.20
19.13
21.10
21.64
22.64
21.20
18.56
18.73
17.09
15.03
28.05
18.56
18.93
9
9.59
FCF yield (avg)%
6.58
4.34
3.96
2.54
0.90
2.19
3.63
5.74
7.99
6.32
22.28
5.74
4.15
89
17.56
FCF margin%
24.62
26.44
25.61
25.25
23.72
21.15
19.21
20.58
22.88
23.93
26.31
21.15
23.83
72
1.140
FCF / Net incomex
1.801
1.836
2.155
2.057
2.202
2.566
2.738
2.795
3.042
3.480
0.226
2.795
2.384
52
29.15
ROIC%
16.05
15.77
17.60
15.35
15.87
15.75
15.50
17.63
20.02
20.78
28.40
17.63
15.96
58
16.00
Return on equity%
15.84
13.52
12.80
11.01
9.12
7.74
4.84
5.52
5.77
8.73
21.44
5.77
8.92
64
22.78
Return on assets%
7.98
10.61
9.13
11.98
14.08
13.74
12.05
9.27
7.12
7.79
24.85
9.27
9.94
42
0.71
EPSNT$
0.53
0.58
0.50
0.49
0.45
0.43
0.38
0.36
0.35
0.36
0.76
(3.98%)
(5.05%)
—
27.74
EPS growth%
11.14
10.81
8.00
7.79
7.24
4.25
4.74
5.82
6.35
4.97
10.84
4.97
6.80
93
1.54
Bookvalue per shNT$
0.29
0.26
0.25
0.25
0.24
0.22
0.19
0.19
0.19
0.20
1.62
(3.32%)
(3.64%)
—
1.27
FCF per shareNT$
1.86
1.83
1.78
1.61
1.67
1.68
1.49
1.52
1.36
1.21
0.79
(6.37%)
(4.20%)
—
0.90
Dividend per shNT$
2.45
2.35
2.62
2.87
2.62
2.75
2.74
2.90
3.21
3.49
2.21
5.89%
3.12%
—
13.71
Div yield (avg)%
35.18
32.23
31.49
29.74
26.82
28.44
25.63
25.41
28.14
29.90
19.62
28.14
29.09
22
25.27
Payout ratio%
28.41
28.11
26.48
25.16
28.01
26.26
26.17
24.82
23.27
21.66
16.92
24.82
26.21
16
81.00
Shares (diluted)M
83.43
84.34
92.39
107.5
105.3
105.9
106.8
121.4
133.2
157.1
82.47
8.33%
7.23%
33
29.36
Buyback yield%
2.03
2.54
0.99
1.38
1.89
2.55
2.18
1.41
1.98
0.40
4.51
1.98
1.93
30
0.728
D/E ratiox
0.110
0.104
0.105
0.104
0.103
0.094
0.087
0.084
0.079
0.085
1.570
0.085
0.098
55
216.1
Enterprise valueNT$M
308.9
299.3
278.0
277.1
248.4
247.8
250.6
270.8
282.7
286.9
61.79
2.92%
0.21%
16
103.9
LT debtNT$M
213.8
238.3
228.5
248.1
253.1
233.7
261.8
238.5
225.9
227.2
221.1
(2.14%)
0.56%
15
Cost of revenue
2.81%
0.97×
Operating expenses
3.01%
0.99×
Property and equipment
17.88%
Return on capital
104.66%
Spread over hurdle
99.39%