153.8
RevenueNT$M
191.8
191.6
198.3
202.0
204.0
206.5
213.8
222.3
222.5
226.3
172.1
2.09%
1.64%
52
16.94
Revenue growth%
25.21
23.40
24.57
26.97
28.71
27.65
24.66
25.73
27.18
25.52
15.89
25.73
25.63
12
12.37
Gross margin%
6.92
4.09
5.94
4.18
4.34
2.61
5.42
5.76
4.05
2.89
22.99
4.05
4.26
82
3.65
Operating margin%
8.26
8.22
7.06
4.97
5.62
6.86
9.18
7.27
5.24
7.71
8.62
7.27
7.17
27
20.86
Net margin%
15.71
15.88
17.15
19.77
18.58
19.39
21.04
23.65
24.63
25.00
20.45
23.65
19.58
85
30.86
P/E ratio (avg)x
49.37
50.63
51.92
52.96
63.17
60.35
60.86
69.28
76.42
83.72
33.10
69.28
60.61
25
9.934
EV/EBITx
10.61
10.77
9.556
10.20
9.194
10.05
10.67
10.66
10.81
10.12
37.28
10.66
10.41
73
4.64
FCF yield (avg)%
4.47
3.39
3.74
2.22
1.59
0.40
0.40
0.64
0.40
2.12
21.31
0.40
1.85
15
14.73
FCF margin%
7.39
4.64
7.62
9.98
10.10
8.95
11.15
8.42
10.55
9.11
16.76
9.11
9.03
65
0.619
FCF / Net incomex
0.445
0.447
0.499
0.507
0.555
0.552
0.575
0.657
0.729
0.805
1.766
0.657
0.553
93
13.96
ROIC%
15.03
14.13
15.85
13.96
16.66
18.72
17.90
18.61
16.03
13.13
17.54
17.90
15.94
58
3.35
Return on equity%
7.14
4.95
7.12
6.05
4.71
2.21
1.20
0.78
3.31
3.85
29.70
2.21
4.28
74
11.73
Return on assets%
7.36
8.00
6.09
5.74
6.48
4.21
4.53
3.05
1.30
1.77
7.61
3.05
5.13
62
0.43
EPSNT$
1.36
1.28
1.24
1.23
1.20
1.09
1.12
1.09
1.10
0.96
0.45
(4.34%)
(3.96%)
—
29.67
EPS growth%
24.63
22.63
24.60
25.23
27.99
29.87
31.47
31.27
28.53
26.83
7.06
29.87
27.41
92
1.46
Bookvalue per shNT$
1.03
0.99
0.99
0.89
0.95
0.96
0.95
0.81
0.71
0.72
1.49
(5.48%)
(4.92%)
—
1.37
FCF per shareNT$
0.40
0.38
0.41
0.44
0.43
0.41
0.47
0.52
0.52
0.58
0.48
6.45%
2.93%
—
1.19
Dividend per shNT$
2.99
3.57
3.78
3.82
4.36
4.46
4.92
5.78
5.82
6.55
1.61
8.46%
9.80%
—
22.33
Div yield (avg)%
31.86
29.39
32.38
30.10
29.56
30.04
32.35
29.62
29.03
26.17
8.28
29.62
29.83
5
6.59
Payout ratio%
5.49
5.46
7.29
5.58
8.40
9.73
9.71
7.68
6.38
8.08
24.31
8.08
7.48
53
45.74
Shares (diluted)M
35.27
33.11
33.38
34.92
31.50
32.30
30.61
27.85
29.39
25.65
47.31
(4.02%)
(4.52%)
67
8.61
Buyback yield%
11.56
12.65
11.94
9.60
12.37
15.18
13.54
16.20
13.32
16.25
10.61
15.18
12.98
92
1.170
D/E ratiox
1.287
1.252
1.365
1.228
1.276
1.232
1.309
1.429
1.269
1.267
0.458
1.269
1.272
68
11.97
Enterprise valueNT$M
31.70
34.59
40.41
46.39
47.47
48.96
49.81
47.90
48.96
50.44
76.81
1.22%
5.77%
80
191.1
LT debtNT$M
47.79
46.79
55.92
64.86
63.01
64.12
74.86
82.64
82.80
83.95
138.8
5.91%
5.83%
16
Cost of revenue
1.64%
1.00×
Operating expenses
1.91%
1.03×
Property and equipment
15.04%
Spread over hurdle
49.79%