34.74
RevenueNT$M
496.1
528.9
542.7
553.1
585.1
596.2
624.9
658.4
686.5
701.9
37.13
3.71%
4.08%
47
2.47
Revenue growth%
14.26
15.33
14.97
15.31
16.87
17.81
18.25
19.20
20.77
19.34
12.92
19.20
17.34
8
8.59
Gross margin%
1.61
0.40
0.40
2.58
5.44
3.19
5.53
3.04
3.59
5.12
16.88
3.59
3.12
25
17.50
Operating margin%
6.16
5.82
3.67
4.10
4.73
5.37
7.10
8.30
7.38
7.74
22.52
7.38
5.99
81
21.63
Net margin%
9.76
7.89
7.97
10.59
12.94
13.03
12.97
14.23
13.14
15.06
20.14
13.14
12.96
50
15.77
P/E ratio (avg)x
10.52
11.14
10.83
12.20
11.77
10.76
9.595
8.653
9.463
8.829
25.46
9.463
10.64
80
9.461
EV/EBITx
12.42
12.37
11.98
13.36
15.01
14.66
15.79
18.26
19.10
19.42
22.52
18.26
14.83
20
6.68
FCF yield (avg)%
16.32
14.86
16.39
16.71
17.05
16.18
15.40
16.58
14.51
16.31
19.10
16.18
16.32
28
25.25
FCF margin%
18.83
16.81
16.75
13.96
14.45
16.42
14.83
17.47
19.13
18.74
25.53
17.47
16.78
81
0.721
FCF / Net incomex
0.895
0.821
0.756
0.671
0.616
0.546
0.510
0.449
0.407
0.397
0.210
0.449
0.581
59
20.52
ROIC%
11.50
8.95
6.42
6.11
6.28
7.99
7.15
8.16
10.89
10.15
9.61
8.16
8.08
76
27.01
Return on equity%
12.92
13.19
10.73
10.23
12.24
11.81
12.97
15.48
14.05
13.04
13.82
13.04
12.94
10
25.33
Return on assets%
8.81
11.47
13.06
15.06
12.43
10.89
11.66
12.21
10.73
7.82
14.68
10.89
11.56
51
2.13
EPSNT$
6.28
7.29
8.64
9.93
10.29
11.70
14.00
15.78
16.11
17.03
2.27
10.60%
10.47%
—
22.25
EPS growth%
2.59
3.75
2.48
1.83
4.60
5.35
3.56
4.91
5.08
4.77
9.59
4.91
4.17
7
2.39
Bookvalue per shNT$
1.62
1.82
1.97
2.26
2.28
2.52
2.56
2.77
2.58
2.38
2.97
0.89%
4.84%
—
4.74
FCF per shareNT$
4.74
4.43
4.39
5.03
5.01
5.40
5.22
4.91
4.55
5.03
3.84
0.04%
(0.39%)
—
1.00
Dividend per shNT$
5.62
6.08
6.39
6.58
6.85
6.56
6.49
7.17
6.73
6.54
4.52
(0.93%)
1.65%
—
17.39
Div yield (avg)%
14.90
14.17
11.77
10.40
9.77
9.87
9.47
6.85
9.07
9.54
26.55
9.47
9.82
82
5.54
Payout ratio%
11.22
13.85
11.79
14.35
12.23
13.64
12.06
12.30
13.49
11.96
23.42
12.30
12.27
36
70.15
Shares (diluted)M
91.08
96.87
107.7
101.8
103.5
113.8
117.5
125.4
135.5
142.8
71.53
6.65%
5.62%
45
13.60
Buyback yield%
11.42
9.36
11.79
12.12
12.37
14.85
12.64
11.85
9.81
11.71
17.43
11.85
11.82
79
0.854
D/E ratiox
1.524
1.456
1.372
1.329
1.290
1.371
1.555
1.584
1.807
1.828
0.121
1.584
1.490
70
517.1
Enterprise valueNT$M
626.0
623.2
616.6
645.4
625.8
652.5
666.0
619.8
558.0
585.8
134.1
(1.31%)
0.01%
82
426.0
LT debtNT$M
457.3
467.7
500.8
473.1
435.3
461.1
464.1
483.2
492.8
487.1
425.1
2.27%
1.65%
72
Cost of revenue
3.81%
0.97×
Operating expenses
4.18%
1.01×
Property and equipment
16.78%
Spread over hurdle
10.21%