662.8
RevenueNT$M
932.0
929.2
953.6
946.1
939.7
921.8
938.6
956.7
960.8
969.2
680.4
0.62%
0.64%
8
15.19
Revenue growth%
18.91
21.53
24.22
23.39
22.22
24.82
26.19
27.09
24.35
22.32
14.29
24.82
23.80
85
7.10
Gross margin%
1.27
0.50
1.16
3.91
1.24
0.40
0.40
0.40
1.48
0.40
3.02
0.40
0.83
7
11.76
Operating margin%
25.50
23.25
24.72
22.65
24.32
22.66
20.81
21.21
23.68
26.52
26.55
22.66
23.46
9
9.36
Net margin%
11.63
11.76
10.60
12.96
15.41
18.10
19.52
22.43
23.22
25.84
21.64
22.43
16.75
23
21.96
P/E ratio (avg)x
12.00
12.84
14.48
15.09
16.54
17.66
18.41
17.35
16.86
16.63
16.07
17.35
16.59
17
35.45
EV/EBITx
16.07
15.94
15.87
15.51
15.60
16.72
14.66
15.54
13.86
14.13
11.17
14.66
15.57
49
7.27
FCF yield (avg)%
11.45
13.71
10.75
11.72
12.05
13.58
14.49
14.17
16.69
18.76
24.19
14.49
13.65
49
14.35
FCF margin%
12.16
10.56
10.32
9.52
10.25
10.77
10.81
10.14
9.69
7.54
28.13
10.14
10.28
28
1.302
FCF / Net incomex
0.502
0.469
0.475
0.453
0.426
0.399
0.435
0.471
0.438
0.472
0.784
0.438
0.461
42
21.77
ROIC%
15.41
12.98
14.89
17.74
20.38
22.44
24.56
25.21
23.82
21.57
24.09
23.82
20.98
69
25.41
Return on equity%
18.30
18.10
19.57
17.78
15.63
13.87
12.24
15.19
13.58
12.31
16.66
13.58
15.41
86
24.96
Return on assets%
8.34
11.14
8.97
9.08
6.58
4.78
2.96
4.13
4.71
2.71
4.17
4.13
5.68
47
5.10
EPSNT$
4.03
3.56
3.28
3.30
3.63
3.57
3.84
3.55
3.84
3.70
5.36
0.35%
(1.25%)
—
3.04
EPS growth%
2.24
5.15
2.46
4.75
7.05
8.89
9.32
7.68
7.40
7.82
17.98
7.82
7.23
11
1.54
Bookvalue per shNT$
2.95
2.84
3.24
3.56
3.63
3.67
4.22
4.68
4.43
4.53
4.96
4.50%
5.09%
—
4.72
FCF per shareNT$
4.84
5.69
5.69
6.07
6.70
6.99
7.08
7.23
7.48
8.31
3.00
4.39%
5.32%
—
2.12
Dividend per shNT$
6.01
6.62
6.48
7.70
8.07
8.33
8.50
8.77
10.14
10.44
4.93
5.29%
6.46%
—
26.80
Div yield (avg)%
23.28
21.20
22.77
20.72
19.98
17.47
20.29
22.13
24.62
23.40
23.18
22.13
21.67
28
21.35
Payout ratio%
23.58
26.32
24.63
23.56
24.12
23.30
22.27
22.36
23.76
26.47
17.74
23.30
23.67
11
58.15
Shares (diluted)M
67.31
73.97
81.91
86.53
88.17
91.54
94.92
92.32
96.53
98.31
59.10
2.20%
4.67%
64
6.20
Buyback yield%
4.25
5.02
5.79
6.21
5.90
6.65
9.13
7.80
5.48
5.33
13.47
6.65
5.84
55
0.672
D/E ratiox
0.147
0.147
0.162
0.177
0.185
0.188
0.200
0.215
0.217
0.214
1.366
0.214
0.186
92
552.7
Enterprise valueNT$M
461.4
508.3
484.8
540.4
556.3
596.2
695.4
728.6
681.3
748.2
516.0
6.11%
5.65%
26
0.232
LT debtNT$B
0.706
0.814
0.829
0.867
0.994
1.175
1.293
1.504
1.457
1.399
0.336
7.07%
8.38%
12
Cost of revenue
0.85%
1.02×
Operating expenses
0.41%
0.98×
Property and equipment
19.14%
Cash and investments
15.51%
Spread over hurdle
16.12%