75.03
RevenueNT$M
192.6
196.8
199.3
201.2
209.2
213.5
223.6
230.4
234.4
237.9
76.87
2.61%
2.56%
67
23.83
Revenue growth%
22.88
25.28
27.60
25.54
25.24
26.23
29.07
27.09
24.30
24.28
26.72
26.23
25.41
82
3.24
Gross margin%
4.51
4.10
5.78
7.03
7.13
4.16
6.96
4.86
5.34
7.69
9.66
5.34
5.56
66
23.92
Operating margin%
10.29
9.58
11.21
12.25
12.79
11.12
13.63
15.83
13.65
13.37
14.07
13.63
12.52
35
26.16
Net margin%
1.01
0.40
0.77
0.40
0.40
0.45
0.40
3.31
1.58
3.12
19.66
1.58
0.61
5
8.201
P/E ratio (avg)x
18.98
17.09
16.82
16.21
14.48
13.26
14.45
15.72
16.70
17.98
32.46
15.72
16.45
94
18.34
EV/EBITx
23.40
24.62
26.58
27.54
28.42
28.07
25.47
27.27
27.05
28.58
31.28
27.27
27.16
18
24.61
FCF yield (avg)%
21.58
23.91
26.34
28.02
25.32
26.46
29.16
28.98
26.67
29.00
21.51
28.98
26.57
20
17.98
FCF margin%
21.01
18.74
16.10
17.72
18.94
20.61
20.99
22.61
21.81
21.32
17.61
21.32
20.80
64
0.919
FCF / Net incomex
1.399
1.424
1.445
1.558
1.755
1.701
1.661
1.869
2.022
2.150
1.391
1.869
1.681
84
18.15
ROIC%
12.45
13.66
15.38
13.89
15.77
15.14
12.47
13.58
14.29
12.98
2.72
13.58
13.77
31
9.54
Return on equity%
24.55
27.28
26.95
28.84
30.02
28.16
28.43
28.02
30.75
30.19
27.27
28.43
28.30
44
4.08
Return on assets%
24.53
26.13
25.25
24.43
23.14
23.41
22.98
25.40
23.85
25.75
4.32
23.85
24.48
9
2.83
EPSNT$
2.41
2.43
2.25
2.32
2.46
2.46
2.21
2.23
2.23
2.15
2.92
(2.68%)
(1.38%)
—
10.68
EPS growth%
17.52
16.19
15.74
18.47
21.30
18.58
18.68
18.79
18.66
18.16
17.98
18.66
18.52
86
2.23
Bookvalue per shNT$
2.22
2.62
2.60
2.62
2.95
3.55
4.18
4.45
4.50
5.16
0.61
11.86%
9.92%
—
4.09
FCF per shareNT$
1.73
1.70
1.83
1.94
1.91
2.08
2.15
2.06
2.01
1.82
1.78
(0.99%)
0.50%
—
3.15
Dividend per shNT$
2.63
2.93
3.04
3.18
3.04
3.17
3.38
3.49
3.29
3.57
1.90
3.23%
2.95%
—
4.49
Div yield (avg)%
30.38
28.40
29.33
32.17
32.36
33.09
31.47
29.97
28.03
26.16
27.26
29.97
30.17
55
4.72
Payout ratio%
23.00
23.18
25.57
25.78
25.27
26.45
24.81
25.69
26.68
28.96
28.23
26.45
25.63
48
24.33
Shares (diluted)M
18.48
17.40
15.00
14.85
13.80
12.12
11.67
10.19
8.881
9.594
24.12
(7.02%)
(7.12%)
35
22.69
Buyback yield%
27.00
28.53
29.76
30.76
29.48
29.89
30.55
33.54
35.84
35.13
17.94
33.54
30.22
30
0.656
D/E ratiox
0.545
0.479
0.515
0.462
0.458
0.462
0.411
0.374
0.408
0.435
0.886
0.411
0.460
9
131.5
Enterprise valueNT$M
28.50
24.67
22.43
23.05
22.39
21.48
21.16
21.85
23.76
23.68
33.56
1.13%
(3.28%)
93
65.35
LT debtNT$M
298.8
299.0
355.8
367.9
407.1
398.1
464.4
468.3
457.3
521.2
43.23
5.07%
7.01%
77
Cost of revenue
2.54%
1.00×
Operating expenses
2.72%
1.02×
Cash and investments
19.59%
Spread over hurdle
15.27%