622.5
RevenueNT$M
578.2
608.7
651.2
690.5
722.1
758.8
783.0
808.0
842.0
903.7
677.0
4.59%
5.06%
10
28.36
Revenue growth%
14.50
13.27
12.01
10.42
10.28
9.20
11.08
10.65
8.40
5.97
2.49
9.20
10.53
28
25.43
Gross margin%
4.15
2.35
0.81
0.40
0.40
0.45
1.58
1.74
2.37
1.72
6.34
1.72
1.65
30
3.18
Operating margin%
9.12
11.01
12.00
13.62
14.39
16.37
17.18
16.53
15.83
15.66
26.05
16.37
15.03
28
17.74
Net margin%
3.11
3.63
6.08
5.77
7.69
9.99
9.39
10.04
11.89
11.33
20.30
10.04
8.54
15
36.65
P/E ratio (avg)x
8.798
8.355
8.719
9.256
10.23
11.73
12.39
13.14
13.61
15.05
29.92
13.14
10.98
81
22.75
EV/EBITx
20.71
19.46
20.71
22.18
21.70
24.13
25.43
24.50
27.87
27.82
17.26
25.43
23.15
88
25.43
FCF yield (avg)%
32.03
32.26
30.78
31.84
31.56
34.18
32.85
33.56
32.06
33.99
28.53
33.56
32.16
37
13.39
FCF margin%
5.77
4.85
2.85
2.98
1.64
0.40
0.51
1.84
3.07
4.54
15.35
1.84
2.91
16
1.640
FCF / Net incomex
1.509
1.514
1.622
1.725
1.914
2.157
2.447
2.737
2.927
3.081
0.556
2.737
2.036
83
29.98
ROIC%
27.78
29.84
28.36
27.97
25.26
24.31
23.90
25.39
26.82
29.64
28.17
25.39
27.30
19
25.66
Return on equity%
27.08
26.19
25.31
24.72
23.99
23.85
24.91
25.60
23.49
25.44
28.12
24.91
25.11
19
20.18
Return on assets%
9.14
6.89
3.99
2.74
3.57
4.19
5.14
5.85
8.20
9.93
24.22
5.85
5.49
44
0.65
EPSNT$
0.68
0.67
0.74
0.84
0.96
0.97
0.94
0.89
0.87
1.02
0.72
1.19%
4.75%
—
14.63
EPS growth%
17.02
14.50
15.21
17.92
17.41
17.84
17.69
18.24
20.50
22.77
27.70
18.24
17.77
13
1.25
Bookvalue per shNT$
1.16
1.15
1.26
1.40
1.40
1.49
1.72
1.79
1.70
1.95
1.62
6.78%
5.91%
—
1.39
FCF per shareNT$
2.03
2.17
2.25
2.30
2.68
2.60
3.06
3.23
3.39
3.40
0.28
4.91%
5.87%
—
0.88
Dividend per shNT$
1.17
1.25
1.37
1.33
1.32
1.31
1.51
1.40
1.31
1.43
1.47
1.66%
2.71%
—
11.08
Div yield (avg)%
14.88
15.05
13.76
11.89
10.73
9.69
6.85
8.15
9.18
10.43
12.52
9.18
10.58
90
26.27
Payout ratio%
8.60
7.10
5.86
5.69
8.19
9.82
11.02
8.09
8.77
9.30
24.22
9.30
8.39
43
360.5
Shares (diluted)M
395.5
346.9
379.1
413.1
447.9
404.6
422.7
443.1
418.9
437.5
359.9
(0.47%)
0.99%
93
23.08
Buyback yield%
22.20
24.61
25.51
28.45
31.15
32.58
31.57
32.14
30.39
32.39
21.99
32.14
30.77
87
0.410
D/E ratiox
0.331
0.323
0.338
0.306
0.311
0.320
0.319
0.298
0.311
0.286
1.446
0.311
0.315
21
0.727
Enterprise valueNT$B
1.101
1.082
1.271
1.535
1.733
1.705
1.834
1.929
2.322
2.507
0.254
7.67%
9.06%
40
0.344
LT debtNT$B
0.924
0.929
0.968
1.032
0.907
0.854
0.891
0.801
0.731
0.697
0.346
(5.14%)
(2.22%)
42
Cost of revenue
4.65%
0.96×
Operating expenses
5.48%
1.04×
Property and equipment
14.97%
Spread over hurdle
13.76%