439.7
RevenueNT$M
409.0
427.0
446.7
467.1
488.5
515.5
535.4
541.5
558.1
564.3
480.4
2.92%
3.58%
14
18.87
Revenue growth%
25.33
28.11
27.29
29.13
30.87
30.55
31.88
32.39
34.73
35.25
11.88
32.39
30.71
66
4.75
Gross margin%
19.64
17.71
19.37
18.82
21.38
21.33
19.86
21.41
21.10
23.69
15.26
21.33
20.48
41
13.70
Operating margin%
5.81
8.71
7.37
6.46
8.92
6.62
5.36
6.32
5.02
4.25
8.27
5.36
6.39
78
22.54
Net margin%
21.97
20.18
22.70
20.48
19.45
16.83
17.65
18.95
18.91
19.35
12.59
18.91
19.40
45
35.04
P/E ratio (avg)x
31.49
31.06
33.92
34.61
35.49
34.11
40.10
41.92
48.63
50.86
16.42
41.92
35.05
88
23.02
EV/EBITx
11.62
12.49
12.68
12.93
14.19
13.95
12.26
12.16
11.33
11.79
17.56
12.16
12.37
56
5.00
FCF yield (avg)%
5.89
8.16
10.16
8.98
9.77
9.70
10.94
11.32
14.22
12.77
17.07
11.32
9.96
67
13.52
FCF margin%
28.81
31.65
29.82
32.26
32.14
31.07
28.47
28.84
29.85
31.93
12.55
29.85
30.46
53
0.152
FCF / Net incomex
0.757
0.791
0.810
0.888
0.905
0.886
0.946
0.919
0.978
0.985
0.208
0.946
0.897
29
7.63
ROIC%
5.14
5.49
7.13
5.48
4.59
6.36
7.20
6.73
6.47
3.81
14.80
6.47
5.93
73
28.70
Return on equity%
21.50
21.47
21.15
22.97
24.60
25.49
24.02
23.03
23.58
24.65
8.50
24.02
23.30
93
28.42
Return on assets%
11.08
12.40
15.19
15.40
14.10
14.46
11.70
8.91
8.52
10.28
21.68
10.28
12.05
11
0.34
EPSNT$
1.19
1.34
1.43
1.47
1.53
1.53
1.69
1.69
1.59
1.55
0.37
0.32%
1.64%
—
10.73
EPS growth%
10.06
11.46
8.73
11.07
8.96
9.72
9.43
12.27
10.36
12.92
9.60
10.36
10.21
44
1.34
Bookvalue per shNT$
0.99
1.05
1.26
1.37
1.35
1.35
1.56
1.62
1.84
2.04
1.52
8.59%
8.18%
—
1.22
FCF per shareNT$
1.27
1.51
1.76
2.06
2.28
2.21
2.59
3.01
3.32
3.18
0.77
6.92%
11.29%
—
0.38
Dividend per shNT$
0.31
0.28
0.28
0.26
0.29
0.28
0.30
0.28
0.26
0.23
0.48
(4.46%)
(3.11%)
—
17.07
Div yield (avg)%
23.33
25.97
24.63
25.03
26.35
28.28
30.77
32.24
32.03
31.67
13.75
31.67
27.31
83
12.08
Payout ratio%
4.55
2.41
2.77
5.33
6.97
8.21
7.35
7.94
5.28
4.22
23.94
7.35
5.30
14
116.4
Shares (diluted)M
102.0
103.8
101.3
87.42
93.25
98.05
89.74
77.87
83.27
85.79
118.9
(1.65%)
(3.09%)
81
17.60
Buyback yield%
16.93
17.35
15.95
13.69
12.62
14.89
17.77
18.01
19.34
17.02
28.53
17.77
16.98
37
0.341
D/E ratiox
1.094
1.100
1.004
0.944
0.981
0.877
0.752
0.697
0.678
0.690
0.413
0.697
0.910
85
249.9
Enterprise valueNT$M
295.5
286.5
273.0
278.6
256.7
273.7
287.1
254.2
277.1
299.4
338.6
3.12%
0.85%
57
34.07
LT debtNT$M
183.6
213.2
211.4
210.5
243.9
252.2
283.2
275.9
263.2
261.0
55.43
1.36%
2.86%
33
Cost of revenue
3.70%
1.01×
Operating expenses
3.75%
1.02×
Goodwill & intangibles
18.55%
Spread over hurdle
11.23%