111.4
RevenueNT$M
475.5
468.5
473.3
483.7
488.9
500.5
504.0
514.3
515.5
508.0
116.0
0.77%
0.63%
24
28.41
Revenue growth%
13.33
15.23
13.04
15.31
15.18
16.11
16.08
17.95
19.90
19.39
11.16
17.95
15.69
66
11.33
Gross margin%
20.19
20.43
18.76
21.15
20.59
20.85
23.82
24.68
25.85
26.32
11.52
24.68
21.00
92
21.51
Operating margin%
15.18
12.36
9.87
10.20
7.37
7.15
5.39
4.28
2.72
1.76
8.78
4.28
7.26
88
6.30
Net margin%
29.19
27.86
28.35
30.04
29.39
31.38
33.81
34.84
35.35
37.04
5.84
34.84
30.71
24
35.94
P/E ratio (avg)x
50.64
55.26
66.25
76.83
83.24
85.34
87.12
98.83
114.4
113.1
11.39
98.83
84.29
29
9.333
EV/EBITx
23.07
23.01
23.73
27.40
32.19
30.82
32.51
34.97
36.60
36.54
10.56
34.97
31.51
81
17.60
FCF yield (avg)%
28.12
28.52
30.84
30.92
30.03
31.64
28.86
30.55
29.57
26.73
22.56
29.57
29.80
82
7.70
FCF margin%
3.56
6.26
4.58
5.66
5.90
8.41
7.84
8.72
8.69
7.99
6.69
8.41
7.05
18
0.980
FCF / Net incomex
0.226
0.201
0.190
0.169
0.173
0.163
0.150
0.143
0.143
0.154
0.582
0.150
0.166
47
15.09
ROIC%
25.21
24.95
25.24
25.87
27.68
30.49
30.20
28.31
25.62
24.14
29.76
28.31
25.75
7
11.81
Return on equity%
19.09
18.50
20.63
19.46
21.47
23.06
22.34
22.78
22.28
22.40
14.56
22.40
21.88
9
26.07
Return on assets%
24.49
24.57
24.74
26.56
26.77
28.52
31.36
28.93
31.05
29.47
29.72
29.47
27.65
47
2.12
EPSNT$
1.94
2.03
1.84
1.94
2.03
2.27
2.40
2.42
2.45
2.32
2.34
2.71%
1.09%
—
29.88
EPS growth%
4.34
5.10
5.05
6.98
7.44
9.93
10.88
11.16
9.46
9.89
5.84
9.93
8.45
35
0.54
Bookvalue per shNT$
1.88
1.79
1.93
1.88
1.71
1.60
1.55
1.43
1.42
1.30
1.23
(5.27%)
(4.58%)
—
2.20
FCF per shareNT$
1.82
1.82
1.78
1.94
2.15
2.43
2.71
2.72
2.76
3.00
2.45
6.85%
6.42%
—
1.05
Dividend per shNT$
1.96
1.97
2.23
2.34
2.42
2.20
2.35
2.51
2.79
2.91
1.16
3.79%
3.63%
—
24.60
Div yield (avg)%
25.52
27.87
26.18
24.74
26.71
27.53
24.91
27.60
27.34
29.16
8.34
27.53
27.02
9
28.16
Payout ratio%
20.90
19.31
16.59
14.05
16.30
14.80
13.97
16.40
19.04
21.37
17.98
16.40
16.49
80
354.6
Shares (diluted)M
402.7
452.1
470.1
474.6
469.8
494.5
503.5
572.7
594.4
631.4
340.1
6.09%
4.91%
72
15.12
Buyback yield%
0.83
2.53
0.40
0.40
0.40
1.28
1.78
4.63
1.86
4.51
6.59
1.86
1.53
62
1.528
D/E ratiox
0.759
0.673
0.644
0.626
0.637
0.677
0.673
0.683
0.690
0.632
1.051
0.677
0.673
7
603.0
Enterprise valueNT$M
52.21
48.00
49.15
45.38
49.93
50.67
45.57
48.12
51.28
56.77
477.7
2.60%
0.52%
78
476.3
LT debtNT$M
155.7
148.1
149.1
163.3
176.6
185.7
165.3
152.0
146.1
140.4
276.7
(4.48%)
(0.49%)
88
Cost of revenue
0.67%
1.00×
Operating expenses
0.64%
1.00×
Property and equipment
16.58%
Spread over hurdle
36.86%