198.1
RevenueNT$M
236.6
253.4
275.5
289.5
307.0
323.5
342.4
359.6
382.7
410.2
203.3
5.96%
6.37%
64
26.06
Revenue growth%
13.56
14.19
14.41
11.94
9.32
9.13
10.54
9.01
7.60
6.13
21.48
9.01
9.93
47
23.37
Gross margin%
7.67
7.93
8.27
10.55
10.33
9.24
11.50
14.47
16.21
15.76
14.00
14.47
10.44
11
6.96
Operating margin%
17.10
17.37
14.71
17.41
20.23
22.37
21.71
22.15
20.98
22.45
24.10
22.15
20.60
73
24.49
Net margin%
19.03
20.73
21.53
22.49
22.21
25.14
27.82
28.05
25.22
25.67
23.92
25.67
23.82
67
17.89
P/E ratio (avg)x
23.06
21.40
19.47
20.40
21.84
23.56
23.23
20.99
23.40
25.15
28.20
23.40
22.45
63
31.63
EV/EBITx
44.15
44.58
45.50
51.48
49.73
54.98
51.06
56.68
57.92
57.63
18.12
56.68
51.27
28
23.80
FCF yield (avg)%
5.33
4.60
4.30
5.11
8.00
8.27
9.99
12.82
12.61
12.58
25.12
12.58
8.13
79
22.91
FCF margin%
15.55
13.59
12.28
14.04
16.35
15.18
14.72
17.69
15.19
13.13
15.09
15.18
14.95
45
0.484
FCF / Net incomex
0.930
0.893
0.852
0.778
0.785
0.803
0.811
0.796
0.715
0.661
1.242
0.796
0.800
79
22.87
ROIC%
17.75
17.69
17.38
18.18
15.52
16.98
14.37
15.53
13.15
16.08
9.48
15.53
16.53
41
27.74
Return on equity%
19.23
18.35
18.33
16.49
18.41
18.38
16.24
14.49
15.05
15.28
17.29
15.28
17.41
43
8.34
Return on assets%
21.40
20.37
23.18
22.04
19.80
21.21
19.44
20.00
20.21
21.36
16.79
20.21
20.79
86
0.63
EPSNT$
0.83
0.86
0.86
0.88
0.92
0.83
0.93
0.98
0.97
0.99
0.69
1.50%
1.42%
—
11.61
EPS growth%
10.11
9.08
6.43
7.09
8.72
9.24
11.81
10.20
7.72
7.23
21.20
9.24
8.90
41
1.21
Bookvalue per shNT$
1.33
1.36
1.27
1.41
1.28
1.43
1.44
1.45
1.60
1.74
1.46
6.31%
3.37%
—
1.42
FCF per shareNT$
0.76
0.72
0.79
0.87
0.93
0.91
0.98
0.87
0.93
0.98
1.50
0.97%
2.78%
—
1.36
Dividend per shNT$
1.22
1.17
1.01
0.89
0.97
0.90
0.81
0.73
0.65
0.66
0.91
(7.30%)
(5.72%)
—
22.75
Div yield (avg)%
20.40
20.57
23.20
23.25
22.25
23.68
21.85
19.00
21.14
22.65
24.92
21.85
22.05
57
3.62
Payout ratio%
14.47
15.86
16.12
16.68
13.95
16.28
19.13
20.50
19.97
19.39
3.86
19.39
16.48
48
175.5
Shares (diluted)M
155.9
161.4
156.1
151.3
138.1
121.0
123.5
115.9
122.5
120.9
173.0
(2.62%)
(3.70%)
76
28.13
Buyback yield%
12.11
12.49
11.00
12.46
11.33
8.41
7.85
7.64
6.15
8.46
10.81
7.85
9.73
33
1.069
D/E ratiox
0.247
0.275
0.324
0.346
0.406
0.412
0.440
0.426
0.489
0.523
1.533
0.440
0.409
94
211.5
Enterprise valueNT$M
361.6
403.5
374.1
345.1
318.2
297.6
320.9
337.9
351.4
308.5
356.1
(0.62%)
(1.17%)
55
176.4
LT debtNT$M
246.0
271.2
255.4
264.9
296.8
319.8
324.5
357.3
359.6
354.8
54.04
3.63%
4.68%
75
Cost of revenue
6.54%
1.02×
Operating expenses
6.51%
1.01×
Property and equipment
20.71%
Spread over hurdle
(2.73%)