91.57
RevenueNT$M
152.3
160.2
170.7
180.9
191.5
204.2
215.7
230.7
242.5
253.9
97.91
5.81%
5.92%
70
16.83
Revenue growth%
10.09
12.55
11.31
10.19
12.03
9.08
6.52
7.46
9.13
12.04
16.46
9.08
10.14
92
3.92
Gross margin%
24.16
24.28
21.95
21.21
18.69
20.60
22.94
25.08
27.59
26.40
23.65
25.08
23.55
31
17.08
Operating margin%
4.18
6.77
5.76
3.05
0.89
0.40
0.60
0.48
3.14
1.75
5.23
0.60
2.40
63
25.92
Net margin%
1.73
0.40
0.40
1.80
0.40
0.40
0.40
0.40
0.40
0.40
14.87
0.40
0.40
48
6.666
P/E ratio (avg)x
39.13
46.49
51.34
55.21
59.71
61.96
74.17
81.42
96.99
108.3
14.69
81.42
60.84
32
15.63
EV/EBITx
16.44
16.70
17.27
20.23
23.65
24.95
28.50
31.18
37.55
43.01
16.03
31.18
24.30
46
18.06
FCF yield (avg)%
33.53
33.79
31.46
29.69
31.65
32.34
32.41
33.67
31.83
30.69
12.31
32.34
32.08
48
15.71
FCF margin%
3.41
3.60
1.47
0.40
1.94
1.53
0.40
0.40
0.40
0.40
8.85
0.40
0.93
64
0.668
FCF / Net incomex
1.096
1.144
1.373
1.498
1.539
1.587
1.820
1.881
2.176
2.107
1.623
1.881
1.563
67
25.11
ROIC%
13.84
13.08
12.99
13.62
11.32
14.30
16.44
16.03
17.73
15.43
8.55
16.03
14.07
27
14.51
Return on equity%
20.04
19.20
20.50
22.62
23.53
24.16
21.63
21.83
24.33
25.67
19.64
24.16
22.23
27
10.30
Return on assets%
12.61
13.77
14.08
11.16
10.31
10.07
11.48
9.22
6.40
4.68
2.57
9.22
10.74
57
2.14
EPSNT$
0.65
0.74
0.78
0.88
0.99
1.10
1.17
1.12
1.08
1.12
2.33
2.51%
4.91%
—
12.78
EPS growth%
8.20
11.00
12.46
14.17
14.77
15.14
17.71
20.09
20.23
19.18
20.55
19.18
14.96
15
2.05
Bookvalue per shNT$
1.87
1.69
1.62
1.74
1.91
2.04
1.86
1.84
1.67
1.64
0.35
(2.90%)
(0.51%)
—
1.52
FCF per shareNT$
1.03
1.02
0.98
0.98
0.85
0.78
0.67
0.67
0.60
0.60
0.52
(6.47%)
(4.57%)
—
1.89
Dividend per shNT$
0.83
0.96
0.99
1.08
1.06
1.15
1.16
1.21
1.21
1.35
2.04
4.83%
5.60%
—
16.74
Div yield (avg)%
14.86
13.65
13.90
12.59
14.15
14.79
15.56
16.15
18.38
15.59
2.16
15.59
14.83
84
12.38
Payout ratio%
11.21
14.05
13.46
13.43
14.04
15.28
16.42
18.57
16.40
17.20
10.43
16.42
14.66
88
57.34
Shares (diluted)M
47.89
42.19
45.61
43.76
46.53
43.93
46.83
46.02
48.26
40.82
58.74
(2.59%)
(2.16%)
16
5.77
Buyback yield%
14.25
15.65
12.92
14.30
14.96
11.96
14.18
16.36
17.16
17.21
3.22
16.36
14.63
19
0.767
D/E ratiox
0.784
0.886
0.981
1.013
1.130
1.261
1.372
1.416
1.581
1.725
1.181
1.416
1.195
60
260.6
Enterprise valueNT$M
281.6
340.0
330.7
347.4
393.7
408.3
411.9
462.9
473.4
568.3
175.0
7.62%
8.75%
11
54.44
LT debtNT$M
196.4
206.6
198.6
205.2
182.0
190.8
174.0
190.9
210.3
200.6
228.3
1.96%
(0.74%)
79
Cost of revenue
5.93%
1.00×
Operating expenses
5.55%
0.97×
Property and equipment
19.98%
Goodwill & intangibles
15.76%
Spread over hurdle
24.02%