297.9
RevenueNT$M
205.4
214.8
229.0
250.0
268.9
288.7
308.8
328.7
356.1
373.2
312.1
6.78%
6.81%
40
8.91
Revenue growth%
17.39
18.46
19.87
17.08
17.25
15.72
18.47
20.71
21.09
23.48
23.94
20.71
18.47
49
4.36
Gross margin%
14.44
16.10
13.71
11.49
10.54
9.30
8.34
6.19
3.60
3.56
24.14
6.19
9.92
68
5.95
Operating margin%
19.72
22.50
20.16
18.51
20.15
21.74
22.60
25.07
26.39
25.54
11.08
25.07
22.12
53
28.26
Net margin%
9.75
11.71
14.51
14.95
17.63
18.16
15.84
18.39
16.34
16.74
2.46
16.74
16.09
85
20.45
P/E ratio (avg)x
37.47
37.15
43.21
47.07
54.30
60.73
59.60
65.70
74.06
87.05
7.567
65.70
56.95
28
26.21
EV/EBITx
33.57
29.58
26.08
26.71
25.88
27.64
30.45
30.68
31.33
32.78
15.04
30.68
30.01
56
22.91
FCF yield (avg)%
0.40
1.07
2.18
2.51
3.15
2.61
3.98
2.63
0.72
0.40
11.95
2.61
2.34
16
11.64
FCF margin%
14.90
14.63
12.82
13.77
10.95
8.29
8.09
10.89
13.48
15.11
10.99
10.89
13.15
10
1.649
FCF / Net incomex
1.069
1.154
1.170
1.091
1.053
1.221
1.389
1.383
1.443
1.358
1.092
1.383
1.196
44
3.32
ROIC%
13.98
14.95
13.19
15.39
18.23
18.74
17.92
16.73
15.25
12.96
28.45
16.73
15.32
69
4.23
Return on equity%
15.44
14.29
14.66
14.93
16.43
19.18
22.17
25.12
24.61
22.82
19.70
22.82
17.80
12
27.17
Return on assets%
11.70
13.23
10.52
9.39
6.87
8.69
9.75
7.24
8.25
6.73
11.40
8.25
9.04
54
0.48
EPSNT$
1.29
1.18
1.12
1.11
1.19
1.23
1.22
1.26
1.42
1.38
0.53
2.98%
1.42%
—
8.25
EPS growth%
4.57
6.54
4.58
3.01
5.35
5.08
2.87
2.22
0.40
0.66
15.57
2.22
3.79
18
1.00
Bookvalue per shNT$
0.34
0.29
0.31
0.33
0.31
0.30
0.30
0.32
0.29
0.29
0.40
(1.00%)
(2.14%)
—
0.53
FCF per shareNT$
2.20
2.56
2.77
3.08
3.47
3.98
4.63
4.89
5.48
5.64
0.79
10.17%
10.95%
—
0.73
Dividend per shNT$
0.41
0.41
0.38
0.39
0.39
0.42
0.41
0.43
0.43
0.41
0.65
1.06%
(0.10%)
—
7.94
Div yield (avg)%
6.47
7.71
9.87
11.79
13.10
14.37
15.63
13.58
11.31
8.48
18.54
13.58
11.55
83
25.89
Payout ratio%
19.10
21.15
22.46
22.25
25.01
23.49
21.11
23.11
22.47
22.75
26.66
22.75
22.47
43
119.9
Shares (diluted)M
92.53
84.63
75.92
76.69
80.21
85.68
86.79
95.43
98.82
100.4
123.0
4.59%
0.23%
22
28.07
Buyback yield%
9.16
11.10
13.98
11.21
14.16
12.71
9.87
7.09
9.96
8.91
11.31
9.87
10.53
81
1.596
D/E ratiox
0.436
0.425
0.397
0.357
0.349
0.314
0.298
0.305
0.263
0.240
1.260
0.298
0.332
27
90.21
Enterprise valueNT$M
209.1
222.1
238.2
209.4
182.3
184.9
201.0
199.2
189.7
206.4
23.37
2.51%
(1.17%)
84
52.94
LT debtNT$M
67.54
72.14
68.67
76.32
75.66
79.30
71.37
76.20
79.89
73.39
373.6
(0.61%)
1.57%
55
Cost of revenue
6.99%
1.02×
Operating expenses
5.93%
0.92×
Goodwill & intangibles
19.07%
Spread over hurdle
10.99%