25.56
RevenueNT$M
74.39
77.68
80.57
84.15
85.85
89.23
91.47
93.08
97.35
103.1
26.45
3.74%
3.92%
14
15.73
Revenue growth%
3.45
3.94
3.76
0.81
0.63
2.59
0.40
1.26
0.40
0.40
22.01
0.40
1.03
16
5.75
Gross margin%
15.34
13.05
13.70
14.97
13.92
15.98
15.04
14.32
14.90
17.76
19.24
15.04
14.94
31
27.77
Operating margin%
20.48
19.08
17.99
16.07
15.18
13.97
14.06
12.00
9.62
11.12
14.59
12.00
14.62
8
25.52
Net margin%
14.90
17.13
14.76
12.53
13.24
13.51
11.95
10.58
8.45
10.18
14.83
10.58
12.88
86
23.29
P/E ratio (avg)x
30.81
34.11
36.33
41.66
44.87
48.30
47.99
52.73
63.09
73.32
10.04
52.73
46.43
42
21.64
EV/EBITx
11.25
11.09
10.03
10.77
11.00
10.41
9.099
8.103
8.289
7.449
18.48
8.289
10.22
10
9.28
FCF yield (avg)%
9.85
11.82
11.49
10.33
10.32
10.80
12.30
14.87
17.03
18.62
25.60
14.87
11.66
81
16.74
FCF margin%
16.41
14.48
16.41
18.39
18.60
21.15
18.57
19.90
18.18
20.55
7.72
19.90
18.48
36
1.271
FCF / Net incomex
0.894
0.977
1.070
1.230
1.301
1.249
1.195
1.291
1.433
1.535
0.897
1.291
1.239
89
17.38
ROIC%
8.87
7.75
5.92
6.36
7.09
4.70
4.82
5.77
8.02
10.32
20.76
5.77
6.73
58
22.32
Return on equity%
3.34
0.79
0.55
0.40
0.40
1.42
2.46
5.00
6.53
7.10
19.62
5.00
1.94
85
23.74
Return on assets%
11.05
12.91
14.14
15.09
13.69
13.25
12.39
12.75
11.06
12.15
19.53
12.39
12.83
31
2.22
EPSNT$
1.65
1.74
1.83
1.76
1.95
2.04
1.88
1.89
1.89
1.99
2.47
0.39%
1.92%
—
14.25
EPS growth%
23.06
22.29
20.76
21.19
19.24
18.41
19.47
20.78
23.41
22.25
24.42
20.78
20.99
88
0.61
Bookvalue per shNT$
1.14
1.13
1.24
1.22
1.27
1.28
1.37
1.35
1.49
1.35
2.16
1.26%
2.66%
—
1.88
FCF per shareNT$
0.86
0.84
0.91
0.92
1.04
1.21
1.16
1.28
1.26
1.26
1.03
3.97%
4.19%
—
1.33
Dividend per shNT$
2.20
2.09
1.93
1.82
1.99
2.16
1.88
1.90
2.09
2.25
0.72
2.53%
(0.65%)
—
19.64
Div yield (avg)%
0.40
2.95
0.72
2.40
3.48
0.67
1.46
3.42
1.70
0.40
2.38
1.46
1.58
44
11.33
Payout ratio%
27.49
26.83
29.00
26.67
26.69
29.22
28.46
28.67
28.86
26.46
23.06
28.67
27.98
79
35.94
Shares (diluted)M
45.58
43.37
46.21
50.82
54.61
63.06
72.76
78.53
81.80
78.21
36.62
7.45%
7.12%
19
18.93
Buyback yield%
9.41
7.85
10.08
12.34
10.63
9.58
7.99
9.86
8.90
10.84
20.27
9.58
9.72
84
1.754
D/E ratiox
1.717
1.613
1.421
1.298
1.292
1.354
1.328
1.257
1.136
1.118
0.948
1.257
1.313
70
15.65
Enterprise valueNT$M
142.9
171.8
198.2
191.2
220.4
235.5
261.3
260.8
307.0
341.7
28.45
9.16%
9.37%
37
64.89
LT debtNT$M
130.5
133.8
141.8
142.1
130.4
139.7
147.8
160.9
165.9
165.8
81.63
4.92%
1.99%
55
Cost of revenue
3.92%
1.00×
Operating expenses
3.97%
1.00×
Goodwill & intangibles
17.32%
Spread over hurdle
20.86%