15.88
RevenueNT$M
65.18
67.58
70.18
72.98
76.35
80.56
84.18
87.80
93.17
97.42
16.43
5.00%
4.51%
83
8.27
Revenue growth%
27.79
25.82
26.33
27.93
28.29
27.94
30.38
32.00
33.04
30.25
28.54
30.38
28.12
49
23.55
Gross margin%
16.19
15.95
16.34
13.66
16.30
18.08
20.92
18.77
19.09
20.85
3.62
19.09
17.21
14
26.06
Operating margin%
30.37
30.13
27.76
26.89
27.40
28.75
27.21
24.63
22.31
23.57
10.60
24.63
27.30
21
18.36
Net margin%
10.13
11.98
9.36
12.21
11.54
12.51
12.48
11.44
13.45
12.55
9.96
12.51
12.10
80
25.73
P/E ratio (avg)x
8.233
8.850
8.345
8.637
8.546
8.746
7.639
7.507
6.558
6.708
7.308
7.507
8.289
81
19.05
EV/EBITx
27.94
28.92
30.91
33.77
35.36
36.44
42.50
45.40
47.46
55.68
6.964
45.40
35.90
52
17.46
FCF yield (avg)%
21.65
22.08
19.96
18.66
19.88
22.83
19.88
20.99
20.78
20.11
11.53
20.78
20.45
31
17.80
FCF margin%
3.43
2.75
0.97
3.55
0.63
0.40
0.40
1.18
0.80
1.07
16.44
0.80
1.02
92
0.121
FCF / Net incomex
0.583
0.590
0.670
0.678
0.752
0.884
0.969
0.948
1.042
1.018
0.121
0.969
0.818
19
17.93
ROIC%
13.77
12.57
11.82
12.77
11.32
10.34
12.74
10.14
7.57
9.12
3.34
10.14
11.57
74
8.76
Return on equity%
20.82
22.24
21.85
21.57
23.60
21.36
19.84
21.38
18.62
19.18
21.68
19.84
21.37
57
24.71
Return on assets%
29.08
31.71
33.99
31.48
32.48
30.69
30.02
31.04
31.57
29.04
11.01
30.69
31.26
63
1.95
EPSNT$
1.12
1.14
1.11
1.27
1.35
1.40
1.61
1.63
1.69
1.99
2.18
8.12%
7.25%
—
9.01
EPS growth%
8.83
10.36
11.86
9.51
7.76
8.88
5.96
7.71
7.87
7.48
15.50
7.71
8.35
49
0.65
Bookvalue per shNT$
1.72
1.92
2.14
2.24
2.48
2.51
2.55
2.50
2.26
2.09
1.53
(3.40%)
1.40%
—
0.73
FCF per shareNT$
2.31
2.50
2.30
2.36
2.25
2.06
2.27
2.24
2.46
2.54
0.40
2.48%
1.92%
—
0.78
Dividend per shNT$
1.47
1.71
1.80
1.84
2.04
2.40
2.66
2.89
2.85
2.77
1.08
6.27%
7.43%
—
17.61
Div yield (avg)%
10.58
11.30
13.00
13.64
12.69
11.73
14.40
12.22
10.39
11.78
13.35
11.78
12.00
43
8.38
Payout ratio%
21.92
23.01
23.35
24.77
25.57
24.09
26.82
27.00
27.47
25.88
13.07
26.82
25.17
38
22.87
Shares (diluted)M
20.65
18.14
19.26
19.27
17.65
16.18
17.36
18.81
17.50
15.12
23.16
(3.05%)
(2.84%)
74
4.57
Buyback yield%
17.87
16.63
14.54
15.33
17.25
14.57
15.88
17.32
15.27
17.53
29.27
15.88
16.25
10
1.527
D/E ratiox
0.248
0.225
0.208
0.197
0.194
0.197
0.211
0.207
0.223
0.246
0.437
0.211
0.209
71
50.46
Enterprise valueNT$M
13.86
12.92
11.80
10.49
10.09
9.672
9.336
9.025
8.195
8.842
55.42
(2.61%)
(5.42%)
42
31.49
LT debtNT$M
31.28
29.95
27.31
25.26
22.99
23.73
22.68
21.26
19.76
21.77
61.29
(1.08%)
(3.05%)
11
Cost of revenue
4.83%
1.03×
Operating expenses
4.07%
0.96×
Property and equipment
16.54%
Goodwill & intangibles
14.06%