276.7
RevenueNT$M
223.4
245.5
258.9
280.0
302.6
319.3
349.6
372.6
403.3
426.0
309.3
7.08%
7.44%
17
19.71
Revenue growth%
26.59
26.73
26.12
26.98
25.06
23.37
22.13
19.62
20.11
20.29
23.90
20.29
24.21
23
10.91
Gross margin%
1.69
4.10
1.40
0.40
0.40
1.74
4.52
1.67
1.44
0.40
9.22
1.67
1.55
86
12.58
Operating margin%
28.15
25.56
26.49
23.67
23.76
23.98
23.11
21.17
22.51
21.07
9.17
22.51
23.72
41
20.51
Net margin%
4.71
6.74
6.90
9.32
12.05
11.61
11.87
9.57
6.80
9.01
4.23
9.57
9.17
18
19.46
P/E ratio (avg)x
12.06
11.16
12.78
13.14
14.74
15.75
15.84
16.03
14.90
15.07
37.10
15.75
14.82
14
26.97
EV/EBITx
18.82
21.58
24.45
29.17
34.05
40.50
47.58
46.43
51.86
58.81
34.37
47.58
37.28
17
28.80
FCF yield (avg)%
29.08
30.58
31.01
28.59
27.05
28.96
26.34
26.25
24.45
23.71
13.97
26.25
27.82
14
25.54
FCF margin%
30.37
33.22
31.81
34.34
32.83
32.43
31.52
29.51
32.29
29.29
16.13
31.52
32.05
11
1.296
FCF / Net incomex
0.180
0.193
0.181
0.205
0.188
0.202
0.197
0.206
0.199
0.183
1.029
0.199
0.195
67
28.05
ROIC%
4.02
4.59
4.44
2.73
4.03
2.40
4.98
2.28
0.54
0.40
6.51
2.28
3.37
33
5.36
Return on equity%
31.23
28.71
30.84
32.87
30.14
29.22
27.44
27.37
24.95
27.60
26.16
27.44
28.97
29
25.11
Return on assets%
9.11
11.67
10.38
12.52
10.53
13.44
15.21
18.08
18.73
18.41
23.67
18.08
12.98
93
4.21
EPSNT$
1.74
1.47
1.47
1.32
1.30
1.21
1.25
1.19
1.24
1.05
4.63
(4.08%)
(4.63%)
—
13.06
EPS growth%
13.22
15.28
15.47
14.64
13.59
10.66
7.69
6.68
6.08
3.71
5.20
6.68
11.94
77
2.55
Bookvalue per shNT$
5.85
5.92
5.61
5.93
6.21
6.96
7.90
7.45
7.47
6.98
5.04
2.35%
2.52%
—
2.68
FCF per shareNT$
3.02
3.00
2.88
2.97
2.73
2.76
3.04
3.09
3.49
3.82
5.17
6.93%
1.99%
—
0.81
Dividend per shNT$
4.46
4.98
4.64
5.18
4.95
5.04
4.86
4.53
5.03
5.47
3.28
2.05%
3.10%
—
5.09
Div yield (avg)%
21.16
23.34
21.45
20.42
20.11
22.83
24.42
26.79
24.78
25.47
16.11
24.78
23.09
76
12.39
Payout ratio%
6.59
6.36
8.80
11.59
9.84
10.95
11.27
13.10
15.48
13.09
17.51
13.09
11.11
23
40.57
Shares (diluted)M
51.22
51.69
58.17
67.28
76.94
75.38
74.13
72.16
72.65
74.28
42.04
(0.70%)
3.98%
57
20.37
Buyback yield%
19.86
17.90
16.11
17.39
17.19
14.69
14.67
15.58
15.80
14.18
19.76
14.69
15.96
29
1.236
D/E ratiox
1.338
1.345
1.313
1.419
1.397
1.293
1.229
1.309
1.365
1.447
0.420
1.309
1.342
40
206.6
Enterprise valueNT$M
405.2
400.0
386.1
449.5
486.9
511.0
546.4
541.2
607.7
692.5
371.3
7.30%
6.16%
34
156.8
LT debtNT$M
131.9
137.8
155.2
154.8
150.6
148.8
163.4
163.5
160.3
186.2
32.68
4.34%
3.59%
61
Cost of revenue
7.02%
0.96×
Operating expenses
7.90%
1.04×
Goodwill & intangibles
17.76%
Property and equipment
14.35%
Spread over hurdle
12.73%