32.90
RevenueNT$M
70.52
76.66
83.96
92.45
98.97
105.7
114.3
122.0
130.3
142.9
33.64
7.62%
8.45%
87
26.03
Revenue growth%
7.67
10.45
12.69
15.56
13.76
12.09
10.53
9.31
8.58
8.77
29.31
9.31
10.49
56
20.75
Gross margin%
1.06
2.45
4.69
1.70
2.86
4.30
6.49
6.32
5.23
4.52
6.54
5.23
4.41
33
22.89
Operating margin%
28.74
31.10
32.02
34.24
32.57
31.42
31.47
32.52
30.45
32.33
25.43
31.47
31.74
51
4.14
Net margin%
14.98
14.67
16.92
17.57
19.11
17.91
17.10
15.51
14.95
13.89
6.80
15.51
16.22
88
26.32
P/E ratio (avg)x
13.20
13.15
12.74
13.78
14.98
13.12
12.85
13.61
13.34
11.67
29.39
13.12
13.17
60
14.95
EV/EBITx
8.106
8.936
8.024
7.347
6.516
5.851
5.927
5.207
4.574
4.624
12.31
5.207
6.221
17
15.71
FCF yield (avg)%
1.28
1.08
2.53
1.24
0.40
1.15
0.40
2.32
5.25
7.15
26.20
2.32
1.26
81
27.88
FCF margin%
28.71
30.32
30.15
30.92
30.44
33.06
31.46
28.72
25.77
23.06
25.29
28.72
30.23
77
0.272
FCF / Net incomex
0.705
0.824
0.895
0.940
1.027
1.223
1.312
1.434
1.486
1.482
0.365
1.434
1.125
29
18.70
ROIC%
36.78
37.34
34.83
37.56
40.46
41.37
41.92
41.22
41.45
40.57
25.84
41.37
40.52
37
16.05
Return on equity%
13.50
12.61
14.06
16.00
18.85
16.22
17.02
14.64
16.93
18.01
13.07
16.93
16.11
62
13.01
Return on assets%
24.94
27.88
25.12
25.60
23.30
21.38
22.72
19.77
22.46
20.97
2.62
21.38
23.01
38
0.54
EPSNT$
1.19
1.15
1.20
1.23
1.29
1.33
1.34
1.37
1.52
1.67
0.58
5.19%
4.74%
—
29.70
EPS growth%
34.75
32.59
33.07
34.86
36.67
39.32
39.99
41.46
38.52
38.02
7.91
39.32
37.34
92
0.90
Bookvalue per shNT$
0.77
0.74
0.88
0.85
0.84
0.96
1.03
1.09
1.10
1.30
0.56
9.14%
5.14%
—
0.56
FCF per shareNT$
1.52
1.71
1.72
1.82
1.99
2.06
2.16
2.54
2.89
3.16
0.81
9.72%
7.00%
—
0.34
Dividend per shNT$
0.45
0.49
0.58
0.59
0.66
0.74
0.81
0.84
0.96
1.13
0.20
11.21%
10.22%
—
27.80
Div yield (avg)%
23.49
25.12
22.23
20.68
22.77
25.01
28.00
27.98
28.77
30.20
4.46
28.00
25.06
28
11.74
Payout ratio%
21.20
18.71
16.15
18.43
16.91
16.97
14.47
14.31
14.92
14.65
27.96
14.65
16.53
49
67.47
Shares (diluted)M
98.37
108.0
111.2
112.9
118.7
123.2
120.0
123.9
135.9
138.4
68.76
3.12%
4.82%
22
15.98
Buyback yield%
17.70
19.61
22.28
23.99
26.06
24.27
25.64
27.73
28.66
31.60
29.13
27.73
24.95
87
0.542
D/E ratiox
0.547
0.555
0.556
0.565
0.523
0.488
0.489
0.438
0.429
0.456
0.238
0.456
0.506
61
30.79
Enterprise valueNT$M
112.9
109.8
105.1
112.4
122.5
132.3
129.1
120.2
120.6
119.1
112.4
(0.57%)
1.19%
24
122.5
LT debtNT$M
142.1
147.3
137.6
128.2
123.5
131.1
147.7
140.4
141.2
148.4
24.25
3.74%
(0.19%)
11
Cost of revenue
8.18%
0.98×
Operating expenses
8.89%
1.04×
Property and equipment
17.63%