157.1
RevenueNT$M
121.5
129.3
134.1
140.2
147.3
154.2
165.3
178.5
192.5
208.3
171.7
7.18%
5.96%
38
13.79
Revenue growth%
19.87
21.00
22.91
24.68
24.32
24.78
23.31
20.93
22.03
22.08
23.71
22.08
22.49
46
14.36
Gross margin%
28.09
29.01
30.44
32.49
34.38
35.51
35.35
38.31
39.61
38.51
21.26
38.31
34.86
66
26.40
Operating margin%
29.98
28.21
28.84
26.82
28.91
27.37
27.93
25.86
23.76
23.37
17.35
25.86
27.65
18
13.79
Net margin%
31.92
34.35
35.03
37.52
39.02
36.15
37.13
35.46
33.21
33.11
3.75
35.46
35.25
13
7.246
P/E ratio (avg)x
51.20
55.79
62.05
68.46
65.24
69.38
76.79
74.57
72.16
84.30
15.41
74.57
68.92
85
25.18
EV/EBITx
59.43
69.32
76.36
83.56
92.90
107.3
110.3
128.5
130.5
134.9
33.56
128.5
100.1
76
9.80
FCF yield (avg)%
18.53
19.52
19.03
18.22
18.38
20.56
19.18
19.63
18.27
18.72
17.42
19.18
18.87
41
11.88
FCF margin%
16.49
18.94
17.09
14.21
14.73
13.52
15.48
18.22
20.77
20.64
13.31
18.22
16.79
85
0.933
FCF / Net incomex
1.224
1.286
1.144
1.245
1.263
1.362
1.335
1.325
1.354
1.220
0.889
1.335
1.274
50
17.44
ROIC%
0.67
2.34
1.35
2.65
4.74
5.01
3.84
2.39
3.85
6.17
16.23
3.85
3.25
8
13.54
Return on equity%
16.88
15.22
13.42
10.66
8.68
10.22
12.71
13.67
11.75
12.54
7.47
12.54
12.62
45
20.56
Return on assets%
17.48
19.45
17.74
16.40
17.32
18.32
20.79
19.41
18.49
21.38
28.95
19.41
18.40
9
0.59
EPSNT$
1.27
1.30
1.20
1.19
1.23
1.31
1.12
1.04
1.02
0.93
0.63
(5.40%)
(4.10%)
—
29.04
EPS growth%
29.53
26.75
25.08
24.84
26.61
28.24
29.00
31.76
32.35
32.38
8.19
31.76
28.62
70
0.48
Bookvalue per shNT$
1.12
0.97
1.02
1.01
0.97
0.93
0.91
0.85
0.88
0.93
0.83
(0.78%)
(2.64%)
—
0.49
FCF per shareNT$
1.71
1.66
1.69
1.54
1.63
1.56
1.59
1.49
1.43
1.32
1.29
(4.15%)
(2.26%)
—
1.00
Dividend per shNT$
1.27
1.34
1.36
1.41
1.24
1.29
1.22
1.06
1.02
0.94
0.81
(5.40%)
(3.54%)
—
14.25
Div yield (avg)%
18.57
16.61
15.12
12.85
15.68
13.45
15.17
16.37
19.21
21.94
23.72
16.37
16.03
14
17.07
Payout ratio%
24.29
21.47
20.76
19.62
22.59
25.34
27.04
25.24
26.75
26.06
26.49
26.06
24.76
38
68.52
Shares (diluted)M
118.5
140.5
155.3
172.2
184.3
192.4
211.7
230.5
226.9
238.7
69.26
5.31%
8.58%
62
9.51
Buyback yield%
2.39
1.26
0.40
2.83
1.30
1.97
1.68
1.84
4.36
2.15
10.12
1.97
1.91
39
0.912
D/E ratiox
1.161
1.279
1.260
1.312
1.275
1.388
1.541
1.518
1.457
1.433
0.257
1.457
1.350
54
122.1
Enterprise valueNT$M
51.56
53.51
57.76
66.53
61.38
66.23
75.67
74.28
70.63
66.08
132.6
1.49%
2.75%
63
112.6
LT debtNT$M
32.23
29.80
31.22
28.55
27.47
29.45
27.74
30.36
27.96
27.55
38.06
0.06%
(1.26%)
81
Cost of revenue
5.96%
1.00×
Operating expenses
5.97%
1.00×
Cash and investments
18.13%