119.6
RevenueNT$M
69.46
73.05
76.67
81.37
87.49
92.21
98.73
103.7
109.8
118.5
129.7
6.25%
5.85%
46
6.14
Revenue growth%
13.20
12.62
10.70
13.37
13.58
11.79
10.45
12.93
15.71
13.48
10.84
12.93
13.06
13
28.32
Gross margin%
29.06
26.24
28.64
26.55
27.88
29.33
31.54
30.66
33.65
33.59
24.68
31.54
29.20
58
20.11
Operating margin%
27.08
29.15
27.67
26.78
29.40
31.68
32.46
30.62
33.25
31.80
24.81
31.80
30.01
37
6.11
Net margin%
16.12
14.87
15.15
17.11
15.76
17.66
17.19
17.26
14.46
11.65
20.03
17.19
15.94
56
18.85
P/E ratio (avg)x
21.60
18.77
17.05
16.39
17.44
16.97
15.75
16.17
17.27
18.01
33.82
16.97
17.16
94
36.76
EV/EBITx
16.13
15.34
15.96
14.63
15.78
16.23
16.00
15.65
16.32
15.63
18.45
16.00
15.87
7
23.52
FCF yield (avg)%
31.84
29.86
31.21
29.13
30.81
31.88
33.85
34.46
37.42
36.82
18.39
34.46
31.86
59
20.94
FCF margin%
28.56
28.75
29.78
31.78
29.97
30.65
33.35
31.50
31.00
31.15
9.75
31.15
30.83
88
1.253
FCF / Net incomex
0.380
0.404
0.447
0.410
0.434
0.384
0.341
0.378
0.383
0.418
1.236
0.383
0.394
95
8.98
ROIC%
24.56
22.79
21.64
18.67
18.67
16.04
18.03
16.79
15.72
17.56
25.60
16.79
18.35
82
9.41
Return on equity%
25.71
22.86
25.46
27.39
29.84
28.66
29.54
28.51
30.46
30.09
25.43
29.54
28.58
81
6.46
Return on assets%
27.17
25.89
26.94
29.58
31.89
29.18
30.09
29.83
32.06
32.10
28.60
30.09
29.70
79
1.37
EPSNT$
2.05
2.05
1.98
2.16
2.15
2.16
2.34
2.35
2.33
2.44
1.42
2.63%
2.58%
—
21.42
EPS growth%
27.53
28.45
29.49
28.75
27.36
29.59
27.78
27.66
27.92
26.95
2.03
27.78
27.85
85
2.72
Bookvalue per shNT$
2.15
2.18
2.24
2.21
2.29
2.42
2.32
2.28
2.15
2.23
1.69
(0.55%)
0.09%
—
2.88
FCF per shareNT$
1.50
1.26
1.32
1.29
1.28
1.29
1.11
1.15
1.08
1.01
2.09
(4.70%)
(3.25%)
—
2.69
Dividend per shNT$
2.87
2.81
2.68
2.70
2.69
2.32
2.37
2.19
2.06
2.06
1.17
(5.17%)
(2.75%)
—
13.92
Div yield (avg)%
32.69
31.57
30.03
28.47
28.65
26.86
26.26
28.15
28.11
29.39
6.07
28.11
28.56
85
7.13
Payout ratio%
24.31
27.03
25.56
27.26
28.53
31.20
31.00
31.85
29.03
27.33
11.65
31.00
27.93
16
47.82
Shares (diluted)M
64.98
60.67
66.50
62.79
68.44
70.43
75.99
80.92
81.45
79.52
48.93
3.05%
2.46%
45
24.32
Buyback yield%
12.59
15.39
15.06
12.63
11.54
12.15
13.82
13.15
15.17
14.26
24.31
13.82
13.48
32
0.134
D/E ratiox
0.222
0.218
0.228
0.231
0.226
0.228
0.203
0.181
0.188
0.202
0.977
0.202
0.220
69
116.2
Enterprise valueNT$M
41.98
41.89
47.19
49.45
53.07
54.39
61.29
59.20
65.26
65.59
92.59
4.33%
4.86%
18
51.73
LT debtNT$M
66.57
76.29
73.38
73.38
74.85
79.28
88.15
92.85
93.85
101.4
15.34
6.27%
5.30%
44
Cost of revenue
5.91%
1.01×
Operating expenses
5.52%
0.97×
Cash and investments
17.97%
Goodwill & intangibles
14.92%
Spread over hurdle
22.09%