115.9
RevenueNT$M
219.2
238.0
255.3
277.9
299.8
316.1
333.0
353.5
374.4
397.4
126.7
5.80%
6.99%
23
29.19
Revenue growth%
21.19
21.31
22.94
22.83
24.94
23.20
22.89
20.15
19.57
18.30
17.22
20.15
22.07
92
6.10
Gross margin%
0.40
0.40
0.40
0.40
0.40
3.29
5.84
5.17
4.81
4.90
5.30
4.90
1.85
67
23.60
Operating margin%
0.40
0.40
0.71
2.61
1.37
0.40
0.40
0.40
2.54
2.25
25.34
0.40
0.55
73
8.26
Net margin%
32.50
31.72
32.77
34.85
35.82
34.27
35.46
38.37
36.69
39.38
5.51
36.69
35.15
87
26.21
P/E ratio (avg)x
24.04
23.18
24.71
26.01
31.00
30.51
35.33
41.17
42.44
41.25
6.243
41.17
30.76
65
16.47
EV/EBITx
51.53
49.36
52.43
57.69
64.88
65.95
61.43
64.76
59.76
63.07
7.879
63.07
60.60
65
4.99
FCF yield (avg)%
29.31
32.23
35.00
32.46
32.14
29.84
30.44
27.79
27.61
25.88
22.13
27.79
30.14
69
29.79
FCF margin%
0.40
3.09
0.40
1.34
3.94
2.87
0.40
3.18
4.63
6.04
23.92
3.18
2.98
25
1.449
FCF / Net incomex
0.555
0.563
0.503
0.488
0.442
0.463
0.488
0.495
0.505
0.480
1.489
0.488
0.492
75
20.68
ROIC%
22.16
24.26
26.53
24.44
22.90
24.92
24.77
23.97
24.35
23.05
29.17
24.35
24.30
38
7.75
Return on equity%
15.60
16.68
18.37
20.67
18.17
19.83
20.22
19.69
18.59
16.42
12.22
19.69
18.48
16
25.81
Return on assets%
8.44
7.27
7.32
6.17
3.66
5.85
7.26
6.35
5.00
7.38
17.35
6.35
6.81
19
12.01
EPSNT$
10.83
11.55
10.87
10.16
9.52
9.05
8.70
7.92
6.83
6.74
13.14
(6.67%)
(3.87%)
—
27.51
EPS growth%
12.80
11.98
14.44
12.93
13.84
11.55
12.93
15.44
12.91
12.47
21.42
12.91
12.92
77
13.81
Bookvalue per shNT$
15.28
14.15
13.44
14.00
15.91
14.82
14.68
13.36
13.75
14.43
12.61
(1.94%)
0.46%
—
16.88
FCF per shareNT$
22.63
23.87
25.54
26.75
30.38
34.79
38.06
44.54
44.44
53.08
12.17
11.81%
10.01%
—
10.74
Dividend per shNT$
6.05
6.21
6.25
5.58
5.14
4.88
4.62
4.18
4.51
4.65
11.63
(2.00%)
(3.76%)
—
28.01
Div yield (avg)%
15.39
15.26
15.08
16.32
17.07
18.63
20.54
19.34
17.86
18.41
5.81
18.63
17.46
50
12.26
Payout ratio%
1.86
0.40
0.40
1.64
1.48
0.40
0.40
0.96
2.11
0.40
19.43
0.40
0.68
41
25.77
Shares (diluted)M
33.15
37.39
39.28
41.61
43.91
46.11
51.95
59.27
66.66
67.31
26.57
8.92%
8.25%
31
22.02
Buyback yield%
14.73
15.31
16.39
14.36
13.19
10.82
13.08
12.68
11.56
13.58
26.89
12.68
13.39
37
1.258
D/E ratiox
0.489
0.504
0.533
0.553
0.521
0.508
0.489
0.454
0.407
0.432
0.131
0.454
0.496
31
183.6
Enterprise valueNT$M
242.3
236.8
252.9
263.2
292.6
307.1
345.7
327.2
365.4
352.0
89.66
3.77%
4.28%
75
183.7
LT debtNT$M
321.1
330.4
376.9
439.6
429.8
422.6
430.5
419.3
466.9
456.3
96.36
1.20%
4.03%
67
Cost of revenue
6.83%
0.98×
Operating expenses
7.35%
1.03×
Property and equipment
18.71%
Spread over hurdle
10.12%