607.9
RevenueNT$M
415.2
450.6
479.8
511.5
562.9
621.2
681.0
750.8
806.2
865.8
670.4
8.99%
8.56%
51
5.57
Revenue growth%
17.42
14.93
14.49
15.99
16.40
18.40
16.24
18.80
20.05
17.42
13.93
18.40
16.91
89
3.70
Gross margin%
21.58
24.18
22.41
20.99
18.54
19.79
18.47
19.82
22.63
22.26
15.79
19.82
21.29
70
13.79
Operating margin%
26.22
24.32
25.39
24.26
23.64
25.13
24.84
22.08
24.67
23.27
6.59
24.67
24.49
89
24.48
Net margin%
15.33
14.20
14.84
13.07
14.47
12.19
10.05
9.80
8.32
6.45
21.89
9.80
12.63
62
32.29
P/E ratio (avg)x
43.52
45.39
51.11
51.20
47.81
45.54
50.74
58.39
62.62
72.36
16.41
58.39
50.93
19
9.950
EV/EBITx
15.45
16.98
15.14
13.55
12.29
11.38
12.36
12.87
12.57
12.36
34.08
12.36
12.72
83
24.74
FCF yield (avg)%
27.77
28.73
28.86
30.87
30.66
33.18
31.25
32.61
32.04
34.75
12.41
32.61
31.06
52
4.25
FCF margin%
18.14
21.04
22.34
21.24
23.86
24.74
27.22
28.85
28.32
27.25
2.06
27.25
24.30
65
1.246
FCF / Net incomex
1.213
1.088
1.137
1.182
1.189
1.090
1.048
1.162
1.144
1.059
1.131
1.090
1.141
92
23.88
ROIC%
13.48
13.40
10.52
11.88
10.16
11.43
9.91
9.03
10.21
8.55
19.29
9.91
10.37
55
14.99
Return on equity%
24.63
27.34
28.33
28.62
25.93
23.85
23.29
24.57
23.90
24.04
15.16
23.90
24.60
67
10.26
Return on assets%
20.07
19.60
16.90
15.59
16.37
18.36
17.74
19.23
18.77
15.88
9.57
18.36
18.05
90
2.15
EPSNT$
2.03
2.02
1.79
1.99
1.83
1.76
1.69
1.85
1.65
1.59
2.25
(2.75%)
(1.35%)
—
15.34
EPS growth%
11.23
12.37
10.16
12.83
13.14
11.40
10.82
10.62
11.43
13.11
26.90
11.40
11.42
40
2.24
Bookvalue per shNT$
1.38
1.51
1.69
2.01
2.42
2.81
2.92
3.46
4.08
4.84
0.92
14.90%
13.34%
—
0.89
FCF per shareNT$
2.28
2.31
2.45
2.64
2.78
2.88
3.32
3.91
4.70
5.37
1.16
14.05%
9.91%
—
1.95
Dividend per shNT$
2.51
2.38
2.16
2.11
2.25
2.36
2.26
2.51
2.53
2.44
2.29
1.66%
0.45%
—
10.64
Div yield (avg)%
18.02
20.46
17.97
18.77
20.84
21.24
21.83
20.69
18.67
16.94
24.71
20.69
19.62
31
22.66
Payout ratio%
15.59
18.16
19.66
19.26
20.67
20.08
20.77
20.24
22.21
20.31
23.42
20.31
20.16
55
238.1
Shares (diluted)M
253.7
258.6
252.2
292.1
305.2
293.9
306.8
358.3
338.7
369.2
231.2
3.88%
4.09%
54
22.59
Buyback yield%
2.74
1.35
1.10
0.40
0.40
0.40
0.44
0.40
3.16
5.23
17.03
0.44
0.77
56
1.678
D/E ratiox
1.063
1.007
1.102
1.058
1.044
0.937
0.865
0.857
0.858
0.798
0.850
0.858
0.972
60
468.7
Enterprise valueNT$M
431.6
462.4
498.8
520.5
573.1
568.9
626.5
688.9
778.4
820.7
80.29
7.45%
8.05%
40
0.210
LT debtNT$B
0.582
0.617
0.636
0.649
0.681
0.809
0.945
0.938
0.991
1.026
1.017
8.53%
7.04%
63
Cost of revenue
8.51%
1.00×
Operating expenses
7.64%
0.92×
Property and equipment
17.99%
Spread over hurdle
94.59%