152.3
RevenueNT$M
267.9
292.4
320.5
348.6
378.8
407.8
446.4
479.4
516.3
550.7
156.6
7.77%
8.33%
85
25.42
Revenue growth%
8.17
5.32
5.34
5.34
3.22
2.21
0.40
0.40
2.90
0.43
21.43
0.43
3.06
90
23.67
Gross margin%
14.51
12.68
15.33
17.93
17.02
15.35
13.41
14.93
12.46
12.77
24.08
13.41
14.72
16
16.42
Operating margin%
6.78
5.74
6.70
9.38
11.01
13.21
15.95
15.29
13.80
11.05
10.75
13.80
11.03
35
24.65
Net margin%
19.59
21.07
21.31
18.91
19.11
19.05
17.52
15.63
17.94
16.04
27.43
17.52
18.98
25
16.98
P/E ratio (avg)x
55.43
62.47
65.64
67.11
71.07
71.17
84.79
94.29
97.75
107.9
37.26
94.29
71.12
61
14.18
EV/EBITx
38.12
39.32
37.18
35.80
33.27
30.87
31.31
31.14
31.43
32.97
37.80
31.31
33.12
67
23.60
FCF yield (avg)%
29.05
28.47
28.49
26.84
28.78
28.71
28.91
30.27
31.69
34.38
13.44
30.27
28.84
11
5.34
FCF margin%
30.29
28.84
28.41
29.49
26.87
27.08
27.17
26.16
27.03
27.71
14.18
27.08
27.44
34
1.251
FCF / Net incomex
0.260
0.262
0.251
0.221
0.216
0.197
0.196
0.189
0.175
0.182
0.183
0.189
0.206
89
29.01
ROIC%
29.46
26.78
27.87
27.23
24.49
21.74
19.03
17.11
17.38
17.75
5.32
17.75
23.12
72
10.28
Return on equity%
3.32
3.36
5.31
4.86
3.02
0.40
0.40
0.40
0.40
0.40
20.12
0.40
1.71
88
5.97
Return on assets%
25.88
24.70
23.87
23.45
24.92
27.76
26.98
24.55
22.88
20.99
6.03
24.55
24.62
84
1.28
EPSNT$
5.14
4.68
5.15
4.77
4.54
4.95
4.83
4.39
4.99
4.97
1.37
1.82%
0.92%
—
9.25
EPS growth%
7.37
8.38
7.68
5.45
3.34
0.62
0.95
3.28
1.16
0.40
21.25
0.95
3.31
90
0.97
Bookvalue per shNT$
4.20
4.32
4.52
4.73
4.60
5.17
4.93
5.59
6.61
7.03
2.78
8.85%
5.80%
—
1.40
FCF per shareNT$
4.02
3.65
3.83
3.71
3.48
3.31
3.22
3.42
3.60
3.38
3.41
(0.59%)
(1.74%)
—
1.68
Dividend per shNT$
3.68
4.37
4.79
5.75
6.42
6.80
6.90
7.09
8.06
8.25
3.81
5.12%
10.12%
—
17.60
Div yield (avg)%
23.73
22.78
20.80
23.67
24.98
25.09
24.24
22.00
20.16
18.03
22.03
22.00
23.23
38
22.39
Payout ratio%
2.46
1.77
0.40
0.40
2.52
0.97
0.40
0.40
0.40
0.40
4.21
0.40
0.40
27
142.0
Shares (diluted)M
177.6
186.3
223.8
224.0
262.5
286.1
332.9
347.1
410.1
414.7
144.6
9.58%
10.27%
26
27.86
Buyback yield%
14.71
16.12
18.77
18.67
18.50
15.90
15.02
17.33
17.86
15.99
5.51
15.99
16.72
24
0.446
D/E ratiox
0.781
0.886
0.922
1.090
1.279
1.299
1.554
1.553
1.802
1.780
1.357
1.554
1.289
57
164.4
Enterprise valueNT$M
518.9
565.8
560.0
636.2
696.1
684.7
714.6
791.9
773.5
840.2
28.44
3.83%
6.15%
43
72.56
LT debtNT$M
66.26
69.48
64.14
68.40
64.09
62.78
64.11
65.71
68.93
73.93
217.6
2.90%
(0.36%)
25
Cost of revenue
8.54%
1.02×
Operating expenses
8.42%
1.01×
Property and equipment
16.34%
Spread over hurdle
24.44%