47.41
RevenueNT$M
691.4
718.3
748.7
760.1
793.4
796.2
819.0
832.7
842.1
872.2
52.34
1.91%
2.47%
76
6.88
Revenue growth%
4.15
5.92
8.17
10.43
11.65
10.98
12.99
10.08
11.79
11.49
19.88
11.49
10.70
82
3.66
Gross margin%
15.06
12.98
15.31
17.80
20.14
22.71
24.48
24.46
25.17
22.40
20.66
24.46
21.27
15
3.34
Operating margin%
37.56
39.48
39.04
41.29
41.05
39.88
41.05
43.73
41.30
43.45
3.37
41.30
41.05
16
16.41
Net margin%
6.40
4.03
6.97
4.57
5.97
4.00
3.62
2.09
3.12
4.51
14.22
3.62
4.27
21
6.543
P/E ratio (avg)x
14.07
15.23
16.62
16.01
16.44
16.42
16.15
17.47
17.11
17.99
26.67
17.11
16.43
64
18.25
EV/EBITx
13.67
14.24
16.56
18.43
20.15
20.10
19.72
21.78
22.62
24.48
18.00
21.78
19.91
71
3.09
FCF yield (avg)%
9.75
10.15
12.15
12.95
13.71
16.10
16.78
15.80
17.89
15.01
14.76
16.10
14.36
27
14.67
FCF margin%
15.61
13.50
11.78
10.26
9.86
7.93
9.14
11.32
11.75
12.66
28.47
11.32
11.53
48
0.747
FCF / Net incomex
1.437
1.530
1.728
1.575
1.670
1.573
1.724
1.562
1.566
1.520
1.296
1.566
1.570
32
27.59
ROIC%
2.09
2.99
3.08
0.40
1.62
0.40
3.10
5.16
5.54
7.24
14.17
5.16
3.03
30
26.34
Return on equity%
18.28
15.42
13.35
12.28
11.58
11.87
10.18
12.34
11.93
11.16
27.07
11.87
12.11
84
28.96
Return on assets%
12.06
11.22
10.84
11.75
10.33
8.36
6.84
9.62
11.37
10.18
3.48
9.62
10.59
26
1.41
EPSNT$
0.47
0.46
0.46
0.48
0.50
0.49
0.49
0.47
0.51
0.48
1.50
(0.72%)
0.40%
—
11.61
EPS growth%
23.95
24.00
24.64
23.54
24.67
24.77
23.67
21.58
24.00
21.26
16.48
23.67
23.98
15
2.61
Bookvalue per shNT$
2.17
2.06
1.82
1.80
1.62
1.79
1.71
1.89
1.82
1.67
1.58
0.70%
(3.24%)
—
2.87
FCF per shareNT$
1.46
1.44
1.63
1.82
1.71
1.79
1.95
2.16
2.39
2.32
1.28
6.27%
5.60%
—
2.11
Dividend per shNT$
0.56
0.63
0.71
0.68
0.74
0.77
0.83
0.81
0.83
0.91
0.56
4.21%
4.84%
—
21.59
Div yield (avg)%
22.96
21.94
23.79
23.86
21.05
18.58
21.03
21.63
22.41
23.28
12.06
21.63
22.17
34
17.29
Payout ratio%
15.33
16.52
15.45
18.14
17.47
14.97
13.01
10.13
11.17
10.01
17.15
11.17
15.15
43
73.89
Shares (diluted)M
80.59
89.33
95.04
112.0
115.7
114.6
119.1
123.0
143.3
164.3
73.32
7.26%
7.54%
11
3.23
Buyback yield%
21.08
22.87
25.07
26.00
27.57
25.28
24.31
25.26
26.96
28.85
29.20
25.28
25.27
87
1.755
D/E ratiox
0.752
0.686
0.663
0.730
0.762
0.833
0.924
0.932
1.040
1.156
0.870
0.932
0.797
74
260.0
Enterprise valueNT$M
526.1
513.0
562.4
516.8
494.1
520.0
477.7
477.5
477.4
510.3
149.7
0.65%
0.60%
16
0.070
LT debtNT$B
0.595
0.573
0.582
0.668
0.750
0.713
0.794
0.910
1.030
1.063
0.492
7.21%
7.05%
37
Cost of revenue
2.40%
0.99×
Operating expenses
3.14%
1.07×
Goodwill & intangibles
19.78%
Spread over hurdle
11.15%