10.86
RevenueNT$M
34.31
35.36
36.48
36.60
37.23
37.62
37.84
37.70
38.42
39.29
11.46
1.09%
1.38%
15
7.32
Revenue growth%
19.02
19.03
19.93
20.79
22.80
22.79
25.30
25.73
25.39
26.53
15.88
25.39
22.80
19
14.11
Gross margin%
11.47
12.99
11.39
14.17
13.58
14.91
12.50
10.45
7.65
10.34
12.34
10.45
11.98
66
7.56
Operating margin%
6.04
8.97
7.97
7.83
6.92
8.62
6.50
9.29
9.68
9.54
9.77
9.29
8.29
58
19.29
Net margin%
2.81
5.42
2.96
5.45
5.44
3.62
1.18
2.05
3.95
4.21
23.07
3.62
3.79
72
20.70
P/E ratio (avg)x
8.160
8.692
7.746
7.775
7.496
6.671
6.334
6.232
6.620
6.696
17.50
6.620
7.096
76
6.920
EV/EBITx
49.97
50.41
52.17
62.53
61.62
70.31
72.02
75.33
89.09
105.9
19.13
75.33
66.42
40
23.93
FCF yield (avg)%
28.52
27.90
26.46
24.72
23.07
24.86
25.66
27.98
29.41
31.69
27.69
27.98
27.18
39
6.00
FCF margin%
5.78
7.63
6.43
5.01
7.59
6.06
5.42
6.85
4.66
4.09
13.48
5.42
5.92
78
1.241
FCF / Net incomex
1.408
1.519
1.522
1.666
1.867
2.073
2.301
2.376
2.428
2.570
0.382
2.376
1.970
37
12.34
ROIC%
14.40
13.06
10.90
8.35
5.80
3.84
1.49
0.53
0.40
1.24
13.52
1.24
4.82
45
20.62
Return on equity%
25.10
27.80
27.50
29.93
30.73
29.07
28.79
27.90
29.42
29.36
18.61
29.07
28.93
11
24.08
Return on assets%
27.18
26.18
24.49
23.87
22.07
19.12
17.03
14.51
14.60
14.89
13.15
14.89
20.60
33
1.87
EPSNT$
1.05
0.97
0.91
0.91
0.81
0.83
0.78
0.75
0.68
0.65
1.99
(4.24%)
(4.93%)
—
9.19
EPS growth%
30.08
29.74
31.45
30.85
30.15
30.25
28.91
26.70
28.83
26.23
3.14
28.83
29.91
9
0.42
Bookvalue per shNT$
0.35
0.30
0.33
0.36
0.33
0.34
0.38
0.34
0.37
0.39
0.42
3.72%
1.41%
—
2.02
FCF per shareNT$
1.33
1.17
1.11
1.15
1.13
1.10
1.17
1.28
1.17
1.24
1.81
1.84%
(0.24%)
—
1.03
Dividend per shNT$
0.56
0.59
0.54
0.48
0.45
0.41
0.38
0.40
0.38
0.37
0.38
(3.98%)
(5.08%)
—
23.47
Div yield (avg)%
25.75
27.71
26.71
25.10
25.65
28.04
30.87
28.96
26.22
23.96
3.16
28.04
26.47
58
21.19
Payout ratio%
9.25
12.01
9.95
7.37
6.60
7.06
5.65
7.00
7.17
7.66
9.77
7.06
7.27
69
15.53
Shares (diluted)M
18.91
20.62
21.22
23.10
24.49
24.58
23.08
21.11
22.14
19.84
15.37
(4.12%)
1.32%
84
27.16
Buyback yield%
28.99
30.38
30.94
28.84
26.82
25.41
22.96
24.18
21.32
22.14
21.28
22.96
26.11
17
0.655
D/E ratiox
0.114
0.114
0.113
0.109
0.094
0.094
0.088
0.083
0.077
0.069
1.272
0.083
0.094
25
2.873
Enterprise valueNT$M
4.725
4.684
4.606
4.995
4.940
5.445
5.363
5.413
6.390
7.716
4.669
9.33%
6.78%
14
27.74
LT debtNT$M
28.89
27.48
25.35
22.82
24.83
23.57
21.70
21.09
22.89
20.98
27.73
(3.32%)
(3.72%)
77
Cost of revenue
1.50%
1.01×
Operating expenses
1.30%
0.99×
Goodwill & intangibles
15.33%
Property and equipment
14.15%
Spread over hurdle
16.31%