243.4
RevenueNT$M
124.6
131.8
143.3
154.9
167.3
179.0
188.4
198.2
210.6
223.0
261.7
5.92%
6.82%
20
15.43
Revenue growth%
17.23
15.84
12.95
13.46
15.57
18.25
18.02
15.94
18.57
20.63
15.12
18.25
16.59
15
12.92
Gross margin%
9.46
7.28
9.43
9.73
8.91
9.10
10.34
7.81
10.01
10.71
24.59
10.01
9.45
94
29.74
Operating margin%
19.45
19.79
22.55
24.04
22.16
21.05
22.27
22.29
24.15
25.95
22.95
22.29
22.28
47
8.66
Net margin%
13.43
15.60
16.63
19.24
18.71
21.25
20.19
18.34
21.09
22.12
21.77
21.09
18.97
61
12.66
P/E ratio (avg)x
33.46
37.95
38.69
46.72
55.41
55.15
60.88
61.52
70.45
76.70
10.75
61.52
55.28
77
34.43
EV/EBITx
25.10
25.38
27.92
29.18
33.39
39.44
47.51
47.32
50.90
55.87
9.154
47.51
36.41
62
27.39
FCF yield (avg)%
29.77
29.18
26.51
26.47
28.39
29.61
31.35
33.01
35.86
38.24
12.47
33.01
29.69
10
19.19
FCF margin%
13.00
12.97
12.01
15.00
15.58
14.02
11.15
9.28
10.80
10.54
29.86
10.80
12.49
38
0.180
FCF / Net incomex
1.357
1.176
1.164
1.031
1.110
1.022
1.016
1.025
1.050
1.079
0.206
1.025
1.065
22
7.84
ROIC%
20.56
18.98
21.82
20.89
23.68
25.80
23.03
20.66
22.04
22.14
10.87
22.14
21.93
57
25.76
Return on equity%
12.26
11.19
10.65
10.33
9.77
11.11
9.79
10.24
11.03
13.54
6.87
11.03
10.84
70
26.44
Return on assets%
31.58
29.43
30.46
30.48
27.51
26.26
23.77
24.62
22.41
22.73
29.06
23.77
26.89
56
1.91
EPSNT$
2.03
2.25
2.25
2.24
2.26
2.61
2.96
2.76
2.63
2.50
2.12
2.02%
3.57%
—
12.22
EPS growth%
17.23
15.60
15.21
14.88
16.58
15.45
14.49
17.24
18.94
20.66
29.69
17.24
16.09
85
0.81
Bookvalue per shNT$
1.41
1.46
1.57
1.54
1.37
1.43
1.58
1.43
1.43
1.48
0.48
1.54%
0.97%
—
0.43
FCF per shareNT$
1.91
1.70
1.56
1.37
1.33
1.16
1.01
1.03
0.92
0.89
2.18
(7.60%)
(8.54%)
—
1.86
Dividend per shNT$
0.33
0.30
0.32
0.35
0.36
0.34
0.30
0.31
0.28
0.30
1.76
(3.17%)
(0.86%)
—
12.43
Div yield (avg)%
16.79
14.63
15.29
14.49
16.00
17.11
20.05
19.63
22.16
24.39
2.57
20.05
16.95
34
23.49
Payout ratio%
2.77
1.39
0.40
1.98
0.40
3.38
1.63
4.46
4.17
2.49
26.95
3.38
2.24
32
56.46
Shares (diluted)M
62.75
65.92
71.86
67.22
74.74
73.94
77.03
82.08
84.58
85.56
57.69
2.74%
3.59%
9
13.65
Buyback yield%
20.36
23.03
20.78
22.02
22.82
24.74
24.93
26.50
24.41
26.92
18.23
24.93
23.72
39
0.947
D/E ratiox
1.373
1.272
1.395
1.313
1.396
1.413
1.563
1.620
1.811
1.908
0.370
1.620
1.405
18
197.9
Enterprise valueNT$M
213.0
231.3
269.1
270.7
311.4
341.0
371.3
410.3
487.3
545.7
29.63
11.88%
11.65%
35
136.6
LT debtNT$M
195.7
202.8
213.1
217.5
222.2
252.0
259.2
270.4
260.6
282.4
236.7
4.92%
4.43%
83
Cost of revenue
6.97%
1.01×
Operating expenses
6.87%
1.00×
Property and equipment
19.56%
Spread over hurdle
(0.65%)