204.7
RevenueNT$M
168.8
182.1
194.6
212.1
230.2
248.7
261.1
278.5
300.7
329.5
215.4
7.43%
7.44%
90
2.75
Revenue growth%
26.57
26.19
29.01
28.15
28.83
29.48
32.33
30.81
31.33
30.62
15.62
30.81
29.25
86
21.00
Gross margin%
29.04
28.76
29.21
27.64
27.41
29.17
31.08
30.78
31.19
33.06
29.74
31.08
29.19
42
5.60
Operating margin%
15.32
16.39
18.47
21.45
23.41
20.77
20.68
18.32
15.74
15.42
10.06
18.32
18.40
80
20.93
Net margin%
20.83
22.15
21.56
20.75
18.97
16.07
13.91
16.77
16.65
14.66
3.80
16.07
17.87
19
16.38
P/E ratio (avg)x
43.12
48.87
46.84
47.28
49.37
50.82
53.17
57.70
60.44
60.12
11.89
57.70
50.10
33
33.48
EV/EBITx
23.26
21.44
19.39
17.80
18.82
16.92
14.92
14.50
13.48
13.49
35.75
14.50
17.36
28
7.89
FCF yield (avg)%
6.95
4.70
4.41
2.95
3.19
1.16
2.51
1.38
0.40
1.02
11.04
1.16
2.73
15
19.38
FCF margin%
23.70
26.31
25.60
25.98
28.89
28.11
28.09
27.47
27.23
25.59
28.12
27.47
26.77
60
1.376
FCF / Net incomex
1.358
1.563
1.575
1.539
1.631
1.817
1.721
1.714
1.836
1.854
0.811
1.817
1.672
25
5.65
ROIC%
28.56
27.94
25.57
23.03
24.02
25.91
27.01
25.28
25.98
24.47
28.96
25.91
25.74
57
10.88
Return on equity%
22.64
24.04
24.24
23.45
21.47
22.30
20.73
17.94
20.22
19.24
20.31
20.22
21.88
9
3.51
Return on assets%
29.84
31.75
33.06
30.56
30.23
31.86
33.63
31.66
32.19
33.10
13.69
32.19
31.81
14
0.73
EPSNT$
0.47
0.46
0.51
0.60
0.63
0.68
0.70
0.72
0.76
0.80
0.82
4.85%
6.97%
—
9.90
EPS growth%
1.12
2.28
1.40
0.88
0.40
0.40
2.25
1.85
4.76
4.88
2.90
2.25
1.63
24
0.35
Bookvalue per shNT$
1.75
1.89
1.99
1.92
2.10
2.16
2.25
2.26
2.17
2.30
0.92
1.84%
4.05%
—
0.25
FCF per shareNT$
1.68
1.71
1.89
2.15
2.26
2.10
2.40
2.23
2.09
2.06
0.87
(1.88%)
3.40%
—
1.32
Dividend per shNT$
0.66
0.68
0.73
0.63
0.64
0.55
0.50
0.46
0.40
0.38
0.42
(10.05%)
(5.96%)
—
7.71
Div yield (avg)%
20.95
22.53
21.19
18.74
17.46
17.68
16.85
18.45
19.87
19.16
3.55
18.45
18.95
24
23.23
Payout ratio%
22.92
23.18
20.84
19.14
17.34
14.79
12.42
13.84
14.30
16.38
8.02
14.30
16.86
49
59.01
Shares (diluted)M
58.27
61.82
54.40
51.04
55.55
52.06
54.03
53.56
56.17
52.46
57.69
(1.14%)
(0.28%)
45
9.23
Buyback yield%
19.02
21.42
22.82
21.55
20.67
22.83
24.15
26.30
28.79
28.04
10.88
26.30
22.83
72
0.773
D/E ratiox
1.877
1.892
1.966
1.928
1.891
1.894
2.252
2.443
2.686
3.052
1.141
2.443
1.947
17
379.7
Enterprise valueNT$M
531.3
559.3
634.9
642.4
636.0
608.2
618.5
693.4
665.5
614.2
109.8
(0.69%)
2.75%
18
162.0
LT debtNT$M
222.6
266.7
273.7
300.2
332.6
334.5
347.4
412.1
403.1
456.4
256.0
6.53%
9.25%
59
Cost of revenue
7.62%
1.02×
Operating expenses
7.44%
1.00×
Property and equipment
14.55%