551.6
RevenueNT$M
684.7
696.3
733.2
764.4
776.8
819.7
850.9
892.8
939.3
955.3
579.6
4.22%
3.91%
34
15.53
Revenue growth%
3.79
5.28
5.80
3.61
5.87
5.23
8.12
10.86
11.28
8.29
12.17
8.29
5.83
24
16.50
Gross margin%
5.44
7.90
9.55
8.09
9.11
6.47
6.56
3.97
3.96
1.54
22.90
3.97
6.52
69
28.87
Operating margin%
2.35
2.57
3.43
3.75
2.02
1.52
0.66
0.40
0.40
0.66
19.60
0.66
1.77
28
17.60
Net margin%
9.12
11.03
10.66
11.72
11.87
13.99
14.06
14.97
15.32
13.78
11.32
14.06
12.83
65
8.190
P/E ratio (avg)x
38.49
41.48
41.38
36.90
33.29
35.13
37.95
37.72
34.76
33.72
23.42
35.13
37.31
47
7.567
EV/EBITx
32.92
33.92
36.18
37.83
38.48
37.99
37.77
42.24
42.64
42.83
13.19
42.24
37.91
14
28.26
FCF yield (avg)%
19.81
20.64
18.59
16.01
14.25
16.27
16.39
18.34
16.72
14.27
3.15
16.39
16.56
69
10.10
FCF margin%
11.07
8.34
8.74
9.14
6.48
7.81
6.73
3.75
4.26
4.09
2.49
4.26
7.27
47
1.507
FCF / Net incomex
0.600
0.573
0.617
0.599
0.609
0.601
0.563
0.591
0.568
0.520
1.690
0.568
0.595
8
2.57
ROIC%
12.29
13.69
12.95
10.73
8.32
5.59
4.09
6.74
8.75
6.21
6.56
6.21
8.54
49
11.17
Return on equity%
25.32
23.51
21.48
24.26
22.36
22.23
25.06
24.42
26.41
29.02
12.58
25.06
24.34
82
22.42
Return on assets%
29.63
29.11
27.90
27.54
27.39
30.31
28.98
31.86
28.88
25.89
14.22
28.98
28.93
90
0.59
EPSNT$
3.33
3.42
3.88
3.85
3.83
4.30
4.77
5.47
5.53
5.82
0.64
8.74%
7.09%
—
18.66
EPS growth%
15.80
16.21
17.70
15.69
13.20
10.38
10.69
12.82
13.28
11.28
25.26
11.28
13.24
11
2.35
Bookvalue per shNT$
0.67
0.61
0.58
0.63
0.70
0.64
0.70
0.72
0.79
0.87
1.65
4.45%
1.74%
—
2.62
FCF per shareNT$
1.46
1.44
1.49
1.63
1.75
1.87
1.90
2.11
2.15
2.24
0.99
5.06%
5.04%
—
2.86
Dividend per shNT$
2.13
2.15
2.16
1.96
1.81
1.81
1.66
1.78
1.64
1.70
2.63
(1.31%)
(2.76%)
—
5.98
Div yield (avg)%
0.40
0.40
0.48
0.40
0.45
0.40
0.40
0.40
0.40
2.82
14.80
0.40
0.40
55
11.48
Payout ratio%
28.93
31.05
29.40
30.09
27.86
27.84
30.73
29.77
31.09
30.04
7.77
30.04
29.91
14
73.06
Shares (diluted)M
69.34
71.23
75.04
81.70
82.03
90.99
84.98
78.49
72.83
79.57
73.74
(0.61%)
0.69%
85
17.74
Buyback yield%
1.18
3.20
1.32
0.40
1.01
3.39
5.68
5.04
2.39
5.03
9.36
5.03
2.80
14
1.018
D/E ratiox
0.743
0.709
0.795
0.859
0.864
0.907
0.881
0.989
1.084
1.172
1.078
0.989
0.872
47
226.0
Enterprise valueNT$M
364.6
381.1
372.9
328.2
304.2
257.7
257.9
244.5
219.2
235.6
689.1
(4.98%)
(3.71%)
6
318.8
LT debtNT$M
353.1
311.0
290.2
264.1
237.7
230.9
205.0
179.2
156.4
155.9
181.6
(8.09%)
(8.81%)
12
Cost of revenue
4.14%
1.02×
Operating expenses
3.83%
0.99×
Goodwill & intangibles
18.90%
Property and equipment
16.37%
Spread over hurdle
(2.34%)