115.0
RevenueNT$M
65.46
69.08
74.13
78.34
82.74
88.13
90.62
96.74
99.47
106.9
128.5
5.27%
5.81%
11
28.08
Revenue growth%
11.75
11.64
11.29
13.29
14.11
14.30
16.63
18.45
17.43
16.90
16.29
16.90
14.21
41
15.72
Gross margin%
15.48
18.36
16.61
18.81
19.24
21.04
20.10
23.09
23.60
22.48
20.97
22.48
19.67
56
22.85
Operating margin%
13.61
15.67
18.51
21.09
19.44
22.31
21.53
20.46
21.38
19.86
16.16
21.38
20.16
20
13.66
Net margin%
14.99
15.84
13.50
13.77
14.20
13.80
14.22
14.10
16.55
18.79
5.07
14.22
14.21
92
31.74
P/E ratio (avg)x
9.951
11.76
13.37
14.32
15.67
18.37
20.85
23.47
23.74
22.87
36.97
22.87
17.02
66
10.66
EV/EBITx
30.94
30.74
29.91
30.29
33.07
34.42
37.72
40.78
44.32
40.06
12.75
40.06
33.75
16
10.36
FCF yield (avg)%
15.34
14.94
12.70
14.64
11.68
11.48
13.54
13.33
13.71
14.21
17.25
13.54
13.62
6
23.79
FCF margin%
11.89
12.03
14.84
17.83
20.41
20.90
20.12
19.44
20.61
18.44
22.98
20.12
18.94
92
0.318
FCF / Net incomex
1.051
1.126
1.053
0.965
0.834
0.842
0.852
0.749
0.680
0.671
1.125
0.749
0.847
90
18.16
ROIC%
4.60
2.00
2.19
1.43
2.33
0.55
3.02
5.31
6.52
7.90
9.46
5.31
2.67
18
22.99
Return on equity%
19.78
21.08
22.77
21.78
19.00
20.85
19.94
19.28
18.49
17.23
16.68
19.28
19.86
55
22.61
Return on assets%
11.46
8.51
11.13
8.81
6.65
4.36
5.92
5.82
6.24
3.48
4.72
5.82
6.44
62
0.76
EPSNT$
1.39
1.44
1.41
1.26
1.42
1.39
1.27
1.30
1.17
1.19
0.79
(3.52%)
(2.62%)
—
13.96
EPS growth%
5.19
6.39
6.19
6.81
5.23
5.88
4.67
5.97
5.45
3.52
14.08
5.45
5.66
92
0.23
Bookvalue per shNT$
1.06
1.20
1.35
1.33
1.50
1.66
1.79
1.72
1.86
1.86
0.64
4.41%
7.26%
—
1.44
FCF per shareNT$
1.19
1.29
1.41
1.37
1.31
1.47
1.57
1.69
1.74
1.72
0.89
5.52%
4.76%
—
1.40
Dividend per shNT$
1.45
1.59
1.78
2.01
2.12
2.43
2.37
2.36
2.70
2.93
0.52
6.70%
8.87%
—
22.29
Div yield (avg)%
16.09
16.69
13.73
12.05
11.71
10.52
13.51
16.34
13.83
12.69
11.41
13.51
13.62
78
9.79
Payout ratio%
2.01
4.18
3.41
3.73
5.54
7.15
10.03
10.26
11.06
8.14
10.22
10.03
6.35
60
43.36
Shares (diluted)M
61.57
63.37
60.02
62.20
63.91
72.24
82.45
79.56
89.97
90.49
41.66
7.20%
4.36%
83
11.62
Buyback yield%
19.53
17.66
20.40
18.49
21.47
21.13
22.01
21.34
24.22
24.71
18.32
22.01
21.24
9
1.528
D/E ratiox
0.391
0.372
0.387
0.396
0.449
0.508
0.461
0.462
0.509
0.522
0.661
0.508
0.455
18
100.2
Enterprise valueNT$M
45.28
46.65
41.08
36.13
30.93
30.30
29.00
26.95
23.84
21.06
48.65
(7.40%)
(7.56%)
90
10.06
LT debtNT$M
80.85
80.83
83.91
90.08
92.68
94.05
98.11
96.46
97.10
94.66
23.96
0.42%
3.00%
59
Cost of revenue
5.93%
1.01×
Operating expenses
5.79%
1.00×
Goodwill & intangibles
17.61%
Property and equipment
15.61%
Spread over hurdle
(0.79%)