460.6
RevenueNT$M
236.6
242.7
249.7
265.0
283.5
290.6
311.2
331.9
346.4
358.3
481.7
4.79%
4.52%
13
25.69
Revenue growth%
26.36
25.86
27.87
26.05
28.61
28.69
31.20
30.21
31.76
29.29
28.06
30.21
28.65
48
7.50
Gross margin%
20.43
17.92
20.64
21.30
24.08
25.30
26.66
25.08
27.91
25.45
3.44
25.45
24.58
52
7.45
Operating margin%
26.16
27.94
26.34
24.96
22.80
23.94
25.85
28.42
30.07
30.94
16.76
28.42
26.25
7
14.55
Net margin%
0.40
3.31
1.81
2.77
5.76
7.40
9.06
8.22
8.91
9.87
21.03
8.91
6.58
60
10.73
P/E ratio (avg)x
5.680
4.878
5.000
4.250
3.779
3.798
3.686
3.720
3.254
3.427
13.98
3.686
3.788
8
12.80
EV/EBITx
25.81
27.99
26.43
24.88
23.55
25.05
27.62
27.24
24.98
22.25
8.705
25.05
25.43
81
11.13
FCF yield (avg)%
8.53
11.47
12.60
11.41
9.07
10.53
7.59
5.13
2.48
4.79
18.25
5.13
8.80
67
20.08
FCF margin%
12.65
15.21
17.04
19.40
16.94
18.97
18.94
20.20
19.58
20.38
20.55
19.58
18.95
33
1.687
FCF / Net incomex
1.519
1.488
1.588
1.559
1.648
1.567
1.383
1.435
1.288
1.143
1.315
1.383
1.503
41
8.34
ROIC%
21.14
19.99
18.88
18.99
18.35
19.99
17.14
14.32
12.88
14.35
4.39
14.35
18.62
59
25.19
Return on equity%
21.51
18.79
18.19
16.85
13.99
16.56
17.40
17.38
18.16
17.00
6.35
17.38
17.39
89
27.47
Return on assets%
1.74
3.23
1.49
0.40
1.45
1.65
3.37
5.36
2.65
5.04
15.66
3.37
2.20
48
0.76
EPSNT$
0.31
0.30
0.29
0.32
0.31
0.29
0.32
0.36
0.35
0.33
0.82
1.57%
(0.14%)
—
29.22
EPS growth%
12.61
15.40
17.91
16.44
19.27
20.73
23.12
21.15
21.67
19.54
3.68
21.15
19.41
53
1.08
Bookvalue per shNT$
0.75
0.84
0.86
0.87
0.88
1.02
1.13
1.06
1.12
1.15
0.68
5.57%
5.19%
—
1.00
FCF per shareNT$
1.61
1.65
1.80
2.13
2.50
2.84
2.98
3.05
3.38
3.89
0.72
9.19%
9.32%
—
0.49
Dividend per shNT$
0.44
0.50
0.51
0.58
0.64
0.65
0.60
0.54
0.52
0.59
0.63
(1.61%)
2.56%
—
2.67
Div yield (avg)%
15.22
14.69
12.95
15.27
16.00
18.75
19.15
20.64
23.54
21.98
4.90
20.64
17.37
56
2.10
Payout ratio%
9.56
8.78
11.28
8.55
6.99
6.28
4.44
5.06
2.21
4.13
20.08
4.44
6.64
83
136.2
Shares (diluted)M
183.3
218.9
230.2
259.2
291.1
313.6
320.5
365.7
412.2
410.9
132.1
7.14%
9.77%
45
17.19
Buyback yield%
20.68
19.39
22.29
21.23
22.23
19.89
18.05
20.35
21.80
24.58
6.35
20.35
20.95
16
0.913
D/E ratiox
0.411
0.459
0.498
0.589
0.571
0.572
0.629
0.711
0.743
0.720
1.186
0.711
0.580
71
412.0
Enterprise valueNT$M
106.6
123.9
137.1
140.4
144.5
150.8
180.4
218.5
228.9
225.3
45.66
9.30%
9.49%
85
79.62
LT debtNT$M
130.7
143.2
146.0
143.2
140.0
151.1
144.6
156.1
150.1
177.6
144.1
4.87%
2.93%
64
Cost of revenue
4.48%
1.00×
Operating expenses
4.28%
0.98×
Goodwill & intangibles
21.12%
Property and equipment
16.48%
Spread over hurdle
46.83%