75.29
RevenueNT$M
367.4
388.8
402.2
417.1
444.8
465.0
492.6
522.1
558.7
578.5
81.10
5.40%
5.22%
6
8.05
Revenue growth%
8.87
9.37
7.90
8.02
9.32
9.19
9.73
10.06
9.01
6.90
28.24
9.19
9.10
22
3.24
Gross margin%
20.22
18.91
17.30
17.98
17.49
18.71
18.54
16.60
18.94
19.92
26.66
18.71
18.63
68
8.00
Operating margin%
23.22
23.81
26.12
25.21
25.26
26.23
28.33
27.60
25.69
28.40
19.30
27.60
25.90
21
27.56
Net margin%
26.41
25.49
24.06
24.18
26.47
29.44
29.39
28.11
29.95
28.72
3.29
29.39
27.29
84
12.97
P/E ratio (avg)x
49.35
47.32
54.87
61.83
65.30
65.88
68.36
71.41
75.24
89.29
28.59
71.41
65.59
28
19.35
EV/EBITx
40.41
48.37
47.97
57.68
59.46
67.54
81.13
91.84
109.4
131.3
23.91
91.84
63.50
84
27.26
FCF yield (avg)%
14.37
13.04
14.20
16.59
17.67
16.55
15.01
17.87
20.68
22.83
4.05
17.87
16.57
46
29.08
FCF margin%
10.32
9.25
9.30
9.62
10.75
13.04
13.18
13.38
10.53
7.86
27.18
13.04
10.43
60
1.117
FCF / Net incomex
1.251
1.143
1.167
1.245
1.294
1.387
1.547
1.490
1.446
1.377
0.184
1.446
1.336
32
10.32
ROIC%
16.16
16.24
13.25
14.23
11.47
13.53
15.96
15.88
17.74
17.38
8.84
15.96
15.92
19
15.85
Return on equity%
10.34
7.87
10.01
11.80
11.95
10.06
10.02
9.67
10.67
7.80
27.04
10.02
10.04
22
24.64
Return on assets%
23.26
23.05
25.61
22.66
23.18
25.12
26.57
24.14
25.36
24.24
16.57
25.12
24.19
80
1.22
EPSNT$
0.37
0.37
0.40
0.45
0.45
0.48
0.48
0.57
0.66
0.74
1.34
10.53%
8.83%
—
8.45
EPS growth%
21.33
22.03
23.30
22.69
23.12
25.53
25.68
26.70
27.50
24.83
19.27
25.68
24.07
47
0.49
Bookvalue per shNT$
0.33
0.32
0.30
0.29
0.31
0.34
0.35
0.38
0.44
0.49
0.52
9.88%
3.88%
—
0.20
FCF per shareNT$
0.31
0.30
0.28
0.27
0.25
0.27
0.26
0.28
0.27
0.26
0.36
1.26%
(1.82%)
—
0.90
Dividend per shNT$
0.41
0.40
0.41
0.40
0.46
0.51
0.54
0.61
0.67
0.72
0.84
9.66%
4.79%
—
18.50
Div yield (avg)%
14.63
15.26
12.27
11.04
14.03
15.98
14.51
14.36
14.97
17.40
8.31
14.97
14.57
34
17.91
Payout ratio%
23.29
26.00
26.52
26.00
27.52
24.90
24.69
26.00
26.04
25.88
15.16
25.88
26.00
93
199.9
Shares (diluted)M
293.3
279.5
292.7
290.2
316.8
362.0
394.9
456.6
508.0
593.0
202.8
13.36%
8.53%
29
9.82
Buyback yield%
31.71
33.29
31.41
29.92
32.67
35.56
32.58
31.23
32.71
30.64
29.53
32.58
32.15
95
1.667
D/E ratiox
1.156
1.158
1.258
1.114
0.955
0.913
0.853
0.755
0.691
0.599
0.323
0.755
0.934
62
109.5
Enterprise valueNT$M
19.23
19.34
20.81
21.86
20.97
22.27
21.81
24.40
25.28
28.53
275.0
6.35%
3.94%
68
397.9
LT debtNT$M
274.1
287.9
298.0
328.2
339.8
335.4
340.2
351.9
395.5
426.6
361.6
4.65%
5.29%
17
Cost of revenue
5.33%
1.01×
Operating expenses
5.52%
1.03×
Property and equipment
15.93%
Spread over hurdle
53.39%