9.267
RevenueNT$M
51.33
53.10
53.79
55.72
56.03
55.98
57.66
58.44
58.83
59.29
9.572
1.14%
1.47%
74
21.67
Revenue growth%
14.62
16.06
14.52
16.94
18.57
16.01
17.43
15.52
14.59
12.70
20.51
15.52
15.77
47
8.95
Gross margin%
14.02
14.99
14.43
12.15
9.26
10.14
10.81
11.19
8.58
6.37
22.01
10.14
11.00
17
26.87
Operating margin%
27.25
27.60
27.51
30.30
29.81
28.62
26.87
26.94
24.50
21.88
15.98
26.87
27.38
63
13.95
Net margin%
25.49
27.29
24.88
25.93
26.90
26.39
23.77
23.39
22.99
25.49
14.74
23.77
25.49
61
35.79
P/E ratio (avg)x
34.40
33.96
37.45
38.12
40.67
45.76
48.83
54.33
55.84
56.37
31.73
54.33
43.21
91
11.48
EV/EBITx
15.51
15.09
15.87
14.10
15.22
15.67
13.97
12.95
12.97
12.45
9.276
12.97
14.60
45
26.88
FCF yield (avg)%
2.65
0.95
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
17.03
0.40
0.40
8
9.05
FCF margin%
9.33
12.13
11.66
14.11
13.05
10.06
13.01
11.22
9.00
7.37
9.07
10.06
11.44
95
1.180
FCF / Net incomex
2.610
2.995
3.615
4.376
4.303
4.528
5.067
6.033
7.007
7.439
1.080
6.033
4.452
85
5.63
ROIC%
12.88
12.25
9.81
8.69
10.80
13.72
12.57
14.92
11.93
12.38
5.27
12.57
12.32
21
5.29
Return on equity%
22.92
23.60
24.08
26.90
25.92
28.41
26.00
27.17
29.73
29.08
2.29
28.41
26.45
16
16.73
Return on assets%
19.37
21.75
19.97
22.27
24.85
25.16
25.50
27.96
25.65
23.89
12.90
25.50
24.37
95
0.16
EPSNT$
0.35
0.39
0.44
0.45
0.43
0.41
0.47
0.53
0.51
0.58
0.18
6.14%
6.08%
—
12.68
EPS growth%
7.07
8.72
6.52
7.56
8.63
9.90
8.14
7.13
4.42
5.32
28.66
7.13
7.35
76
0.18
Bookvalue per shNT$
0.41
0.45
0.43
0.48
0.51
0.49
0.53
0.52
0.54
0.62
0.20
3.67%
3.74%
—
0.12
FCF per shareNT$
0.69
0.67
0.81
0.97
1.17
1.35
1.53
1.71
2.05
2.46
0.25
16.12%
15.08%
—
0.41
Dividend per shNT$
0.19
0.21
0.20
0.18
0.19
0.20
0.20
0.19
0.20
0.22
0.33
3.20%
1.55%
—
5.53
Div yield (avg)%
25.70
23.75
26.75
25.30
25.67
28.43
27.05
24.33
24.96
27.09
7.03
27.05
25.69
46
10.23
Payout ratio%
5.51
6.54
6.44
4.42
5.86
3.32
2.91
3.91
4.79
3.22
6.75
3.32
4.61
75
39.87
Shares (diluted)M
59.01
67.90
63.89
71.67
81.85
78.11
89.51
95.09
90.46
99.06
41.37
3.89%
6.24%
17
20.69
Buyback yield%
3.22
3.54
2.88
2.48
0.40
0.40
0.40
0.40
1.79
2.72
3.66
0.40
2.13
59
0.340
D/E ratiox
1.471
1.585
1.448
1.553
1.419
1.357
1.510
1.635
1.714
1.756
1.733
1.635
1.532
12
27.93
Enterprise valueNT$M
65.94
67.95
70.10
71.99
83.85
80.01
78.88
85.65
95.63
106.1
25.78
4.83%
6.31%
83
17.81
LT debtNT$M
55.08
56.97
59.78
61.31
65.52
74.11
86.01
88.61
100.7
114.3
9.300
11.77%
7.25%
85
Cost of revenue
1.36%
0.99×
Operating expenses
1.57%
1.01×
Goodwill & intangibles
16.99%
Property and equipment
15.74%
Spread over hurdle
13.52%