53.85
RevenueNT$M
324.2
328.2
335.6
343.6
345.7
350.7
359.6
378.2
395.1
400.8
57.42
3.00%
2.41%
16
13.19
Revenue growth%
12.28
12.33
9.38
10.09
8.50
8.70
9.61
7.15
6.57
8.24
9.25
8.24
9.04
53
29.39
Gross margin%
10.31
13.10
14.10
12.47
10.83
10.87
11.04
13.25
14.53
16.68
8.80
13.25
12.79
29
2.70
Operating margin%
23.78
21.46
23.66
26.59
28.65
28.65
31.44
33.03
35.92
37.99
6.49
33.03
28.65
25
8.72
Net margin%
6.42
7.08
4.74
2.78
1.77
3.14
0.40
0.40
0.40
2.94
3.37
0.40
2.86
62
18.92
P/E ratio (avg)x
26.42
29.88
29.20
31.18
33.50
35.27
41.62
40.63
46.87
52.53
6.384
41.62
34.38
11
14.84
EV/EBITx
36.64
33.71
36.28
32.09
29.05
27.10
24.92
24.62
25.73
28.36
26.12
25.73
28.70
30
24.51
FCF yield (avg)%
16.99
17.89
15.03
17.16
18.54
17.02
19.47
16.62
15.86
15.25
25.67
16.62
17.01
40
21.30
FCF margin%
18.73
20.43
21.28
22.27
23.90
24.54
24.04
25.07
26.02
26.68
21.07
25.07
23.97
70
1.116
FCF / Net incomex
1.143
1.299
1.253
1.259
1.351
1.489
1.354
1.452
1.554
1.448
0.581
1.452
1.352
73
2.77
ROIC%
4.69
3.43
0.90
0.80
1.31
0.40
1.79
0.40
2.40
4.66
28.34
1.79
1.55
45
23.09
Return on equity%
32.10
29.36
26.99
29.30
27.82
30.20
30.02
29.64
27.00
24.95
22.13
29.64
29.33
70
6.14
Return on assets%
4.52
4.86
4.84
3.79
1.64
2.50
0.40
0.42
0.40
1.55
5.07
0.42
2.07
61
0.60
EPSNT$
1.30
1.44
1.60
1.60
1.57
1.50
1.72
1.91
1.83
1.68
0.63
1.35%
3.54%
—
15.00
EPS growth%
24.05
21.52
23.56
26.06
26.21
27.39
24.77
24.05
23.85
26.74
20.18
24.77
24.41
22
0.73
Bookvalue per shNT$
1.89
2.08
2.07
1.85
1.68
1.71
1.57
1.48
1.56
1.57
0.87
(1.25%)
(1.86%)
—
1.08
FCF per shareNT$
1.82
1.73
1.50
1.40
1.54
1.67
1.60
1.48
1.48
1.53
2.28
(0.02%)
(2.70%)
—
1.25
Dividend per shNT$
1.90
2.08
1.84
1.60
1.44
1.39
1.28
1.21
1.31
1.13
1.60
(4.81%)
(4.24%)
—
17.45
Div yield (avg)%
26.13
23.67
22.05
20.14
22.67
20.61
21.16
21.10
22.60
21.72
5.95
21.16
21.89
88
4.86
Payout ratio%
6.19
7.93
8.47
6.43
6.43
7.51
4.53
4.55
5.80
3.14
8.88
4.55
6.31
93
56.42
Shares (diluted)M
75.99
84.33
84.28
97.56
99.62
96.10
100.0
100.6
95.55
110.3
57.06
2.05%
5.00%
94
20.89
Buyback yield%
32.86
33.24
32.95
31.16
33.16
31.93
31.29
29.32
28.01
30.89
10.01
30.89
31.61
85
1.474
D/E ratiox
0.619
0.586
0.630
0.662
0.617
0.581
0.669
0.642
0.643
0.746
0.593
0.643
0.636
17
157.1
Enterprise valueNT$M
470.4
545.3
551.4
563.5
638.9
612.6
669.3
655.4
742.2
856.5
279.4
6.04%
6.40%
42
190.3
LT debtNT$M
93.40
94.76
105.0
123.7
127.3
123.9
132.7
144.6
154.1
152.1
229.6
3.62%
5.83%
52
Cost of revenue
2.71%
1.03×
Operating expenses
2.05%
0.97×
Property and equipment
17.17%
Goodwill & intangibles
14.34%
Spread over hurdle
18.57%