146.4
RevenueNT$M
579.7
601.3
617.2
644.4
653.1
663.4
680.9
692.6
706.5
736.5
162.7
2.43%
2.76%
18
28.36
Revenue growth%
22.66
21.10
18.24
15.56
16.29
16.82
17.46
17.68
16.16
16.85
17.69
16.85
17.15
36
17.84
Gross margin%
7.54
8.98
11.21
13.88
11.12
10.02
10.08
9.70
7.88
5.65
29.82
9.70
9.86
81
7.59
Operating margin%
16.20
18.20
18.89
21.23
22.10
24.07
26.49
24.11
21.30
18.89
16.77
24.07
21.27
72
14.91
Net margin%
13.00
10.01
9.34
9.75
11.48
8.73
11.47
10.05
7.16
7.73
12.51
8.73
9.88
34
33.73
P/E ratio (avg)x
29.90
31.71
30.09
31.08
32.13
35.38
40.36
42.99
44.03
51.42
14.98
42.99
33.76
34
24.92
EV/EBITx
27.97
30.94
32.27
37.96
38.70
45.14
50.46
59.42
57.49
56.85
15.91
56.85
41.92
74
28.23
FCF yield (avg)%
27.21
25.70
25.82
27.45
26.92
25.82
27.15
24.38
26.01
23.73
29.21
25.82
25.92
15
11.02
FCF margin%
32.29
33.88
36.39
36.25
33.77
31.80
33.77
33.51
32.39
32.63
4.20
32.63
33.64
19
1.109
FCF / Net incomex
0.863
0.854
0.954
1.014
1.025
1.103
1.059
0.979
1.050
0.939
0.811
1.050
0.996
16
12.52
ROIC%
24.75
22.74
25.49
25.57
22.63
23.32
22.62
21.91
20.90
19.29
20.79
21.91
22.69
29
27.22
Return on equity%
20.48
21.92
24.65
22.76
24.23
22.71
22.33
22.04
22.47
23.42
15.38
22.47
22.59
90
17.67
Return on assets%
14.38
13.28
14.62
16.56
18.13
15.83
15.31
14.40
12.29
14.74
16.86
14.74
14.68
57
0.18
EPSNT$
0.27
0.29
0.27
0.24
0.25
0.22
0.24
0.21
0.23
0.22
0.19
(2.12%)
(1.83%)
—
9.64
EPS growth%
20.59
17.75
15.24
12.81
10.13
12.07
10.86
8.18
6.30
8.98
7.43
8.98
11.47
84
0.89
Bookvalue per shNT$
0.46
0.44
0.45
0.48
0.51
0.54
0.55
0.61
0.67
0.64
0.39
4.71%
3.29%
—
0.21
FCF per shareNT$
1.30
1.55
1.57
1.78
1.93
2.14
2.15
2.31
2.29
2.73
0.36
7.17%
7.69%
—
0.17
Dividend per shNT$
0.57
0.62
0.56
0.60
0.58
0.50
0.50
0.50
0.47
0.46
0.64
(4.65%)
(3.40%)
—
12.54
Div yield (avg)%
23.72
20.94
22.87
25.08
25.93
25.01
22.41
19.47
17.74
14.88
24.48
19.47
22.64
23
18.96
Payout ratio%
26.37
28.95
27.50
28.63
25.88
24.05
24.10
26.50
27.85
25.73
5.78
25.73
26.44
18
364.1
Shares (diluted)M
393.1
422.5
443.6
446.7
420.6
359.3
345.0
369.7
318.0
336.1
366.2
(4.39%)
(2.46%)
83
18.38
Buyback yield%
7.19
6.79
9.11
11.01
9.75
8.23
8.32
7.06
8.22
6.13
3.82
8.22
8.22
15
1.495
D/E ratiox
0.926
0.926
0.896
0.954
0.943
0.909
1.054
1.110
1.061
1.170
0.518
1.061
0.949
77
123.0
Enterprise valueNT$M
508.4
536.3
533.4
555.9
570.9
548.4
564.3
564.1
618.5
641.6
465.8
2.36%
2.76%
46
343.1
LT debtNT$M
266.5
264.9
240.6
224.0
237.2
221.4
201.8
188.1
180.5
181.9
353.4
(5.17%)
(3.59%)
34
Cost of revenue
2.68%
0.99×
Operating expenses
2.50%
0.97×
Property and equipment
15.77%
Spread over hurdle
16.73%