32.70
RevenueNT$M
298.2
318.8
346.5
374.1
404.8
434.8
463.9
504.8
547.0
604.0
34.47
8.33%
8.12%
41
6.44
Revenue growth%
0.40
0.40
3.22
5.70
3.26
3.95
5.18
3.05
1.54
0.67
9.14
3.05
3.13
46
3.01
Gross margin%
31.17
32.20
29.67
26.87
25.53
24.48
21.51
24.02
23.92
22.66
26.94
23.92
25.01
38
19.50
Operating margin%
22.82
25.23
25.79
27.29
27.80
26.64
26.94
25.13
25.40
26.53
8.29
26.53
26.16
63
28.75
Net margin%
23.31
23.89
23.01
23.03
23.57
23.67
26.43
24.51
21.69
19.62
25.51
23.67
23.44
85
14.35
P/E ratio (avg)x
29.47
32.74
35.03
33.82
31.07
28.17
32.07
36.38
41.43
38.17
20.44
36.38
33.28
25
10.55
EV/EBITx
20.47
23.52
24.39
24.71
29.67
32.28
34.44
37.01
41.90
50.43
32.73
37.01
30.98
93
16.69
FCF yield (avg)%
4.02
2.94
4.36
2.05
1.34
3.94
3.53
4.33
7.21
8.95
26.35
4.33
3.98
47
11.60
FCF margin%
23.29
25.30
26.86
27.37
24.53
25.62
23.90
23.61
21.09
21.52
5.67
23.61
24.22
25
0.335
FCF / Net incomex
0.512
0.502
0.464
0.414
0.388
0.370
0.347
0.329
0.312
0.338
0.442
0.338
0.379
64
4.81
ROIC%
9.93
9.25
7.75
8.73
6.87
7.30
5.92
4.02
5.43
2.86
28.11
5.43
7.08
25
3.14
Return on equity%
25.53
26.50
27.18
24.53
26.09
24.14
25.19
25.83
27.51
29.87
24.94
25.83
25.96
86
15.62
Return on assets%
13.74
10.88
8.40
10.18
11.00
10.19
12.22
12.45
12.33
12.84
14.04
12.33
11.61
56
1.05
EPSNT$
0.96
1.05
1.22
1.26
1.32
1.32
1.36
1.46
1.53
1.69
1.08
5.02%
6.02%
—
6.87
EPS growth%
21.73
24.27
23.28
22.51
23.49
25.45
26.83
27.00
25.34
24.29
7.85
25.45
24.28
79
0.90
Bookvalue per shNT$
0.62
0.71
0.84
0.84
0.91
1.01
1.03
1.07
1.05
1.22
0.89
5.93%
7.74%
—
0.38
FCF per shareNT$
0.12
0.11
0.11
0.11
0.09
0.08
0.08
0.08
0.07
0.07
0.66
(5.40%)
(6.70%)
—
1.03
Dividend per shNT$
0.58
0.54
0.54
0.52
0.51
0.46
0.46
0.41
0.44
0.43
0.88
(3.66%)
(4.38%)
—
15.29
Div yield (avg)%
17.19
16.68
17.10
15.34
18.15
15.58
14.30
16.10
16.07
15.50
13.54
15.58
16.08
34
17.73
Payout ratio%
19.79
22.49
22.33
20.07
18.01
20.57
19.49
20.34
21.93
22.64
13.79
20.57
20.46
48
199.7
Shares (diluted)M
290.4
310.5
314.6
298.4
323.2
343.7
350.5
386.0
426.5
486.8
197.3
8.54%
5.31%
5
4.70
Buyback yield%
2.29
1.49
3.50
5.71
6.24
7.97
10.48
7.76
6.38
9.05
21.37
7.97
6.31
35
1.048
D/E ratiox
0.901
0.787
0.832
0.887
0.898
0.887
0.794
0.692
0.611
0.542
0.413
0.692
0.813
34
189.3
Enterprise valueNT$M
222.5
236.9
243.7
261.2
246.8
226.6
238.6
252.9
272.8
244.3
219.4
(0.20%)
1.29%
22
230.0
LT debtNT$M
605.6
659.6
720.8
711.2
755.3
861.5
838.2
827.5
774.0
810.7
251.8
1.43%
3.69%
92
Cost of revenue
8.12%
1.00×
Operating expenses
8.12%
1.00×
Property and equipment
19.10%
Cash and investments
14.74%
Spread over hurdle
29.40%