158.9
RevenueNT$M
290.4
302.4
312.7
318.5
330.7
346.2
357.3
363.3
377.3
382.8
170.8
2.97%
3.11%
47
20.16
Revenue growth%
25.13
27.34
26.24
27.28
25.03
24.92
23.04
21.14
19.11
17.32
19.83
21.14
24.98
29
18.43
Gross margin%
32.81
32.58
30.25
29.90
31.64
32.11
30.49
31.96
34.60
32.30
29.49
32.11
32.03
13
9.71
Operating margin%
5.09
5.96
8.89
11.22
8.48
8.52
7.08
8.55
6.82
7.55
19.35
7.55
8.02
94
13.82
Net margin%
2.44
0.40
2.38
4.08
3.63
2.19
4.21
4.50
7.01
6.51
18.71
4.50
3.86
79
31.08
P/E ratio (avg)x
50.27
54.39
53.14
58.24
66.38
72.46
84.86
91.15
97.22
111.2
22.70
91.15
69.42
57
31.28
EV/EBITx
35.18
38.46
39.73
40.78
46.97
51.70
54.55
59.30
69.16
82.16
28.00
59.30
49.33
38
20.26
FCF yield (avg)%
15.54
18.37
19.37
21.26
21.70
23.90
21.51
22.25
21.43
19.60
13.62
21.51
21.34
68
28.48
FCF margin%
16.19
15.06
13.69
14.89
15.37
18.05
15.19
12.43
11.20
13.60
25.18
13.60
14.97
79
1.783
FCF / Net incomex
1.621
1.678
1.733
1.702
1.594
1.463
1.571
1.718
1.714
1.804
0.422
1.714
1.690
74
21.50
ROIC%
27.43
28.29
26.80
28.81
26.94
29.63
29.06
29.02
27.72
25.00
7.64
29.02
28.01
76
5.56
Return on equity%
21.78
22.20
24.28
24.08
24.72
26.38
25.56
26.43
26.71
29.28
29.64
26.43
25.14
73
10.98
Return on assets%
22.77
24.24
25.54
24.78
22.78
21.56
21.16
21.04
19.19
16.46
23.64
21.04
22.16
30
2.09
EPSNT$
1.70
1.52
1.39
1.29
1.15
1.11
1.14
1.18
1.08
1.15
2.24
(0.07%)
(4.91%)
—
24.93
EPS growth%
21.88
23.21
24.31
21.40
24.00
23.77
25.99
28.22
25.91
26.92
5.46
25.99
24.16
49
3.94
Bookvalue per shNT$
1.12
1.34
1.35
1.31
1.43
1.52
1.74
1.78
2.08
2.39
0.91
10.82%
7.54%
—
4.51
FCF per shareNT$
5.76
5.84
5.78
6.34
5.68
4.89
4.37
3.95
3.66
3.60
2.82
(8.72%)
(4.28%)
—
3.98
Dividend per shNT$
7.09
8.02
7.87
9.04
8.86
9.11
10.31
10.63
12.84
12.83
2.70
7.69%
7.51%
—
6.65
Div yield (avg)%
22.53
23.58
24.86
26.27
26.35
26.00
23.84
26.75
25.98
25.79
19.93
25.98
25.89
25
4.64
Payout ratio%
16.23
14.07
14.06
13.22
12.57
15.01
17.69
19.55
21.95
23.71
10.87
19.55
15.62
25
49.23
Shares (diluted)M
48.30
50.40
49.14
48.66
48.77
53.05
61.16
67.95
68.32
73.98
47.57
8.69%
4.16%
32
19.41
Buyback yield%
29.85
30.05
32.86
31.28
29.46
31.98
30.74
31.25
29.57
29.81
18.79
30.74
30.40
20
1.305
D/E ratiox
1.308
1.383
1.276
1.148
1.164
1.066
0.952
0.957
1.045
1.010
0.413
1.010
1.107
39
188.7
Enterprise valueNT$M
141.9
159.3
166.9
185.4
195.3
202.3
228.8
226.6
250.0
242.0
212.9
4.38%
4.91%
15
101.6
LT debtNT$M
329.8
359.6
342.6
346.7
315.3
320.2
361.5
334.5
346.0
324.0
40.71
0.55%
0.25%
34
Cost of revenue
3.44%
1.03×
Operating expenses
2.80%
0.97×
Property and equipment
18.86%
Spread over hurdle
86.62%