311.0
RevenueNT$M
454.5
473.5
479.7
492.5
505.6
516.8
535.8
561.1
568.5
577.7
319.3
2.70%
2.89%
25
5.77
Revenue growth%
16.67
15.47
17.68
14.78
15.54
15.90
15.93
13.54
12.88
10.50
29.41
13.54
15.51
34
2.66
Gross margin%
12.54
9.90
10.07
11.82
9.70
10.14
11.64
10.30
7.50
5.85
13.87
10.14
10.10
46
4.49
Operating margin%
13.08
10.65
10.83
13.34
16.12
17.52
16.57
16.65
14.39
16.20
23.37
16.57
15.26
93
12.09
Net margin%
20.97
18.40
15.43
15.37
15.17
14.06
15.40
16.56
17.50
17.09
19.37
16.56
16.00
19
20.41
P/E ratio (avg)x
36.12
36.03
33.94
36.33
36.81
36.82
39.91
45.99
43.88
44.67
14.20
43.88
36.81
37
16.36
EV/EBITx
40.93
40.08
44.00
49.02
51.02
50.68
52.56
49.18
55.06
61.78
27.90
52.56
49.93
26
23.27
FCF yield (avg)%
26.55
26.25
23.39
21.25
18.71
19.94
18.21
17.40
15.56
17.96
29.76
17.96
19.32
34
19.72
FCF margin%
24.46
23.87
22.59
20.36
19.08
19.57
21.45
21.34
23.95
26.23
28.94
21.45
22.02
61
0.912
FCF / Net incomex
2.073
2.053
2.374
2.313
2.332
2.590
2.757
3.032
2.887
3.078
1.418
2.887
2.482
31
5.69
ROIC%
19.32
21.50
22.33
21.45
21.41
20.31
21.21
20.93
20.31
20.15
16.30
20.31
21.07
13
24.88
Return on equity%
18.27
17.24
16.67
15.60
17.57
16.99
19.26
17.45
17.03
14.69
7.34
17.03
17.14
74
10.15
Return on assets%
4.59
1.63
2.50
0.61
0.40
0.40
3.15
5.45
7.34
8.48
3.19
5.45
2.83
26
2.56
EPSNT$
2.71
2.85
3.23
3.24
3.45
3.56
3.49
3.35
3.35
3.68
2.62
1.31%
4.71%
—
9.66
EPS growth%
4.22
5.05
4.19
7.18
6.65
7.23
7.59
8.02
8.94
9.87
28.34
8.02
7.21
43
1.79
Bookvalue per shNT$
3.56
4.03
4.48
5.15
5.13
5.25
5.81
6.86
8.06
8.21
1.32
9.86%
10.29%
—
1.55
FCF per shareNT$
0.58
0.57
0.65
0.64
0.64
0.63
0.64
0.71
0.78
0.91
1.04
7.36%
5.87%
—
0.88
Dividend per shNT$
2.52
2.61
2.69
2.93
2.82
3.13
3.49
3.82
4.36
5.10
1.09
12.58%
8.92%
—
10.65
Div yield (avg)%
2.42
0.40
0.40
2.21
0.58
0.72
2.58
4.51
5.43
6.38
11.31
4.51
2.31
89
6.04
Payout ratio%
9.88
7.29
8.12
10.18
12.49
9.61
6.68
6.63
7.11
5.17
29.69
6.68
7.71
22
197.7
Shares (diluted)M
289.1
319.3
377.2
387.5
432.1
462.7
514.1
556.7
640.5
654.8
202.6
8.67%
9.50%
70
19.19
Buyback yield%
12.62
12.22
12.05
14.44
14.75
11.83
14.70
12.27
10.28
9.59
17.81
11.83
12.24
23
1.557
D/E ratiox
0.564
0.649
0.638
0.693
0.694
0.729
0.710
0.772
0.886
0.853
0.584
0.772
0.702
18
454.3
Enterprise valueNT$M
622.8
585.3
549.2
562.2
647.0
743.0
821.8
829.6
846.4
867.4
205.7
6.04%
3.91%
82
439.9
LT debtNT$M
422.7
397.3
431.7
429.1
430.7
449.0
415.9
403.5
445.0
404.5
435.2
(1.25%)
(0.45%)
91
Cost of revenue
3.05%
1.02×
Operating expenses
2.19%
0.93×
Property and equipment
17.01%
Spread over hurdle
53.27%