257.7
RevenueNT$M
167.0
181.4
191.4
205.0
214.6
225.4
244.2
253.5
270.5
287.4
273.6
6.02%
6.10%
27
14.80
Revenue growth%
19.20
16.61
18.44
19.08
18.58
17.81
17.23
18.20
18.00
19.07
4.94
18.00
18.32
25
10.15
Gross margin%
8.05
5.07
5.92
7.29
5.72
6.47
6.83
7.87
9.80
9.76
2.45
7.87
7.06
41
17.71
Operating margin%
18.03
16.92
15.91
14.85
12.69
11.90
12.69
10.56
8.57
9.86
20.90
10.56
12.69
74
16.73
Net margin%
9.87
10.75
9.58
7.85
10.03
9.80
8.79
7.83
7.34
8.29
6.29
8.29
9.18
9
36.66
P/E ratio (avg)x
20.48
22.11
19.12
19.70
18.25
16.31
13.95
11.82
12.42
11.22
25.25
12.42
17.28
16
11.48
EV/EBITx
35.95
35.67
39.04
40.74
40.98
40.34
43.28
46.89
50.36
57.75
15.87
46.89
40.86
60
24.43
FCF yield (avg)%
14.35
16.14
17.99
16.05
18.09
19.60
20.50
17.96
19.90
22.03
17.49
19.90
18.04
8
23.67
FCF margin%
25.68
23.00
21.61
23.69
26.27
25.14
22.19
20.54
21.13
21.83
25.32
21.83
22.60
80
1.633
FCF / Net incomex
0.428
0.415
0.449
0.394
0.380
0.406
0.424
0.467
0.507
0.461
1.465
0.461
0.426
32
29.54
ROIC%
4.19
1.25
0.61
2.81
5.44
5.97
5.16
5.62
7.19
5.13
18.51
5.62
5.14
92
2.00
Return on equity%
3.23
4.86
2.36
0.41
0.40
0.40
0.40
0.40
0.40
0.45
10.35
0.40
0.41
60
12.66
Return on assets%
33.85
31.04
29.78
27.35
27.39
28.93
26.34
24.57
25.89
23.98
16.41
25.89
27.37
37
1.49
EPSNT$
1.63
1.82
2.05
2.28
2.26
2.22
2.43
2.77
2.61
2.55
1.62
2.42%
5.18%
—
11.41
EPS growth%
1.55
0.40
0.40
0.40
2.04
1.12
0.44
0.40
0.40
0.40
24.05
0.40
0.40
22
3.80
Bookvalue per shNT$
1.78
1.84
1.85
2.13
2.14
2.52
2.85
2.88
3.04
3.04
0.61
7.32%
5.44%
—
3.58
FCF per shareNT$
1.11
1.22
1.17
1.18
1.05
0.98
1.04
0.94
0.86
0.95
1.12
(1.97%)
(1.93%)
—
3.86
Dividend per shNT$
3.94
4.13
4.55
4.96
4.40
3.95
3.82
3.70
4.01
4.01
3.15
(1.84%)
(0.24%)
—
9.89
Div yield (avg)%
24.94
22.21
22.48
20.63
19.38
21.83
20.96
19.20
19.16
18.43
22.59
19.20
20.80
82
3.76
Payout ratio%
18.03
19.34
21.14
19.70
18.31
15.42
15.74
15.94
15.14
15.04
13.24
15.42
16.98
20
113.2
Shares (diluted)M
70.99
65.12
57.65
57.99
56.32
61.86
58.69
54.49
48.34
48.10
112.2
(3.11%)
(4.93%)
67
19.76
Buyback yield%
20.00
19.82
19.17
19.67
19.72
18.59
20.18
19.41
16.91
17.91
20.98
18.59
19.54
76
0.574
D/E ratiox
0.908
0.808
0.780
0.828
0.708
0.635
0.605
0.655
0.658
0.656
1.205
0.655
0.683
47
198.4
Enterprise valueNT$M
377.0
432.5
455.3
429.7
485.4
552.8
580.5
575.1
657.1
649.6
234.7
6.00%
6.00%
25
316.7
LT debtNT$M
235.8
233.1
225.2
209.9
203.9
178.6
185.6
183.6
180.3
169.3
97.40
(3.64%)
(3.67%)
36
Cost of revenue
5.95%
0.99×
Operating expenses
6.58%
1.05×
Goodwill & intangibles
19.02%
Property and equipment
16.70%