244.6
RevenueNT$M
629.0
633.2
625.8
632.1
629.3
622.0
607.5
615.4
615.4
612.1
266.8
(0.55%)
(0.06%)
80
27.23
Revenue growth%
33.56
33.71
36.09
34.89
37.17
34.90
35.72
35.48
33.66
30.88
21.92
34.90
34.90
86
29.42
Gross margin%
1.86
3.16
1.19
4.05
4.59
4.09
3.47
5.54
7.00
5.75
17.87
5.54
4.07
36
22.11
Operating margin%
28.55
25.90
26.99
24.21
22.89
21.85
22.11
23.18
20.50
19.55
2.51
21.85
23.04
77
15.80
Net margin%
9.47
12.28
14.55
15.79
16.20
15.42
13.78
15.08
17.85
20.23
21.88
15.42
15.25
30
36.66
P/E ratio (avg)x
7.338
7.950
8.245
7.117
6.735
5.820
5.613
5.578
5.391
5.558
33.29
5.578
6.277
10
19.07
EV/EBITx
13.92
13.47
13.03
12.75
14.04
13.24
15.50
15.55
14.88
17.28
28.73
15.50
13.98
90
28.16
FCF yield (avg)%
22.27
24.04
21.46
20.02
17.34
17.47
17.82
18.98
18.79
18.09
9.48
18.09
18.88
21
12.02
FCF margin%
11.89
9.72
9.43
7.64
6.60
7.60
6.23
5.92
6.96
6.18
11.47
6.23
7.28
38
1.096
FCF / Net incomex
0.815
0.845
0.906
0.884
0.779
0.690
0.593
0.557
0.548
0.563
1.279
0.563
0.734
70
17.37
ROIC%
8.20
7.36
5.03
5.44
3.56
2.10
4.17
6.18
7.74
7.63
21.92
6.18
5.81
91
8.04
Return on equity%
1.65
0.40
0.40
2.50
1.36
0.40
2.02
3.09
3.10
5.40
20.64
3.09
1.83
54
2.67
Return on assets%
14.56
12.39
15.24
15.31
17.74
15.16
13.48
11.46
13.36
13.84
13.03
13.48
14.20
95
4.14
EPSNT$
5.04
5.16
5.69
6.16
6.75
7.22
8.24
8.33
9.75
9.56
4.38
7.22%
6.31%
—
11.75
EPS growth%
11.82
12.14
14.85
15.60
15.06
17.56
17.52
18.52
20.69
22.07
5.75
18.52
16.56
80
4.17
Bookvalue per shNT$
3.14
3.31
3.50
3.86
3.60
4.06
4.20
4.68
5.18
5.26
1.86
7.90%
5.00%
—
3.57
FCF per shareNT$
4.26
4.61
4.61
4.63
5.06
5.49
5.56
6.35
6.30
7.41
1.63
7.90%
6.68%
—
0.61
Dividend per shNT$
1.44
1.65
1.80
1.83
2.07
2.01
2.31
2.35
2.38
2.27
3.36
1.89%
4.03%
—
11.49
Div yield (avg)%
22.82
21.70
19.13
21.04
20.16
20.59
23.45
20.78
23.18
23.65
10.08
23.18
21.37
88
18.46
Payout ratio%
1.84
2.16
1.71
0.69
0.40
2.73
4.72
5.85
5.11
7.27
23.08
5.11
2.45
19
156.9
Shares (diluted)M
188.9
224.1
254.7
272.8
266.2
273.8
316.5
375.5
427.3
488.2
163.1
12.89%
9.80%
46
7.42
Buyback yield%
28.90
30.58
27.97
26.15
25.61
23.26
22.68
20.55
17.66
16.81
8.42
20.55
24.44
53
0.575
D/E ratiox
0.639
0.589
0.547
0.543
0.499
0.522
0.544
0.547
0.534
0.479
0.698
0.534
0.544
35
0.207
Enterprise valueNT$B
0.723
0.851
0.940
0.995
1.060
1.072
1.033
1.144
1.212
1.432
0.224
6.20%
6.81%
83
550.7
LT debtNT$M
447.0
444.6
409.0
395.7
359.2
338.9
350.0
366.5
373.4
388.3
158.7
1.57%
(2.44%)
35
Cost of revenue
0.28%
1.03×
Operating expenses
(0.71%)
0.94×
Property and equipment
18.89%
Goodwill & intangibles
15.96%
Spread over hurdle
24.88%