88.24
RevenueNT$M
511.0
545.7
572.0
590.6
611.3
628.9
647.2
692.8
729.1
757.8
95.67
4.39%
4.33%
26
22.92
Revenue growth%
20.09
23.01
24.82
22.09
24.61
22.14
23.97
26.52
23.87
25.04
17.49
23.97
23.92
44
18.22
Gross margin%
11.86
10.73
9.51
9.86
8.78
10.98
9.97
11.46
11.44
13.70
21.13
11.44
10.86
35
14.81
Operating margin%
22.52
24.15
21.88
19.04
18.40
16.85
16.26
14.90
17.11
14.13
10.63
16.26
17.75
52
27.91
Net margin%
16.25
15.39
14.41
11.57
14.12
11.57
9.97
8.18
9.32
12.22
12.31
9.97
11.90
70
10.77
P/E ratio (avg)x
26.80
24.54
24.70
21.53
18.57
18.60
16.02
14.21
13.72
11.83
20.50
14.21
18.59
36
25.71
EV/EBITx
20.38
20.96
18.63
17.82
15.74
16.99
17.76
17.29
17.77
15.59
9.659
17.29
17.76
19
6.27
FCF yield (avg)%
22.07
24.23
23.78
25.47
24.85
23.17
20.81
22.14
21.85
22.15
24.54
22.14
22.66
89
13.93
FCF margin%
25.91
26.24
24.25
22.35
25.20
25.57
25.70
24.07
25.26
23.17
22.06
25.26
25.23
6
0.469
FCF / Net incomex
1.244
1.344
1.339
1.398
1.475
1.595
1.726
1.720
1.828
2.039
0.423
1.726
1.535
14
15.27
ROIC%
1.07
0.73
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
28.41
0.40
0.40
76
20.23
Return on equity%
16.62
19.56
22.22
20.82
19.70
17.34
16.34
18.66
19.70
18.39
4.57
18.39
19.11
16
15.31
Return on assets%
14.57
13.59
14.39
14.05
17.04
15.40
12.87
15.14
14.14
12.09
5.67
14.14
14.26
30
0.89
EPSNT$
0.54
0.60
0.66
0.71
0.81
0.91
1.02
1.13
1.28
1.29
0.91
9.69%
8.54%
—
11.54
EPS growth%
20.67
22.30
25.07
24.62
21.66
19.49
19.45
20.92
19.80
22.01
24.16
19.80
21.29
17
0.58
Bookvalue per shNT$
0.83
0.77
0.72
0.66
0.63
0.56
0.48
0.43
0.41
0.39
1.11
(9.25%)
(6.77%)
—
0.64
FCF per shareNT$
1.42
1.47
1.60
1.55
1.55
1.67
1.78
1.83
2.08
2.41
0.71
9.29%
7.00%
—
1.13
Dividend per shNT$
0.36
0.33
0.31
0.32
0.32
0.31
0.28
0.27
0.25
0.23
0.75
(6.73%)
(5.07%)
—
2.46
Div yield (avg)%
17.56
18.34
17.99
19.28
21.07
21.36
18.72
16.84
16.25
14.55
21.89
16.84
18.17
39
21.30
Payout ratio%
23.84
22.11
24.15
26.53
26.15
25.16
22.96
21.89
21.81
23.92
8.26
22.96
23.88
52
283.2
Shares (diluted)M
289.5
256.1
276.1
257.3
285.2
258.7
255.6
264.6
236.7
233.8
283.1
(3.90%)
(2.44%)
32
8.74
Buyback yield%
8.42
6.39
5.70
3.69
3.15
0.71
3.67
4.66
7.47
4.59
13.41
4.59
4.62
29
1.064
D/E ratiox
0.543
0.532
0.545
0.542
0.612
0.641
0.663
0.744
0.688
0.781
0.577
0.688
0.627
56
231.3
Enterprise valueNT$M
412.4
400.1
437.9
442.9
485.3
485.1
456.7
508.3
488.3
568.8
140.2
3.23%
3.52%
54
0.305
LT debtNT$B
0.821
0.840
0.928
0.921
0.956
0.995
1.015
0.976
1.112
1.326
0.433
6.75%
5.59%
29
Cost of revenue
4.35%
1.00×
Operating expenses
4.76%
1.04×
Property and equipment
19.49%
Goodwill & intangibles
16.41%