174.9
RevenueNT$M
280.9
300.3
307.8
329.6
353.5
363.4
379.4
390.0
399.4
421.1
179.1
3.56%
4.66%
65
9.08
Revenue growth%
3.70
0.77
1.94
3.42
4.43
2.30
2.92
1.31
0.40
2.26
12.93
2.26
2.28
52
28.10
Gross margin%
22.37
21.01
19.79
17.66
16.24
15.09
12.30
11.39
10.41
10.78
5.55
11.39
15.67
18
13.69
Operating margin%
20.67
19.57
22.17
24.48
24.23
23.76
25.26
24.51
23.74
25.07
15.02
24.51
24.00
90
14.64
Net margin%
8.09
9.78
11.00
10.60
13.54
16.12
14.77
11.78
11.73
9.08
14.97
11.78
11.36
17
13.01
P/E ratio (avg)x
10.80
12.03
12.23
13.17
15.71
17.34
18.00
18.74
21.12
21.22
20.42
18.74
16.53
9
11.39
EV/EBITx
10.90
12.24
13.72
14.85
14.87
16.77
16.09
18.87
18.95
22.31
14.29
18.87
15.48
32
20.85
FCF yield (avg)%
15.13
13.68
14.73
11.75
13.22
12.36
12.08
14.18
14.52
15.62
9.53
14.18
13.93
43
15.93
FCF margin%
0.40
0.40
0.40
2.53
0.40
0.40
0.40
2.87
3.62
1.01
4.81
1.01
0.40
5
0.641
FCF / Net incomex
1.308
1.431
1.544
1.765
1.757
2.086
2.226
2.280
2.534
2.866
0.854
2.280
1.925
15
3.22
ROIC%
33.93
33.21
30.75
32.96
31.77
31.56
33.75
32.33
33.66
33.70
19.46
33.66
33.09
63
29.20
Return on equity%
16.93
14.25
15.75
15.65
15.45
13.23
13.51
14.78
12.15
10.58
12.63
13.23
14.51
19
9.94
Return on assets%
10.29
10.16
9.77
9.43
11.89
12.54
10.63
12.96
13.63
15.29
21.88
12.96
11.26
7
0.47
EPSNT$
0.66
0.60
0.60
0.55
0.50
0.56
0.52
0.48
0.54
0.62
0.49
4.06%
(0.35%)
—
19.80
EPS growth%
23.65
21.59
20.09
22.31
24.79
26.84
26.15
28.98
31.04
31.21
28.74
28.98
25.47
90
0.86
Bookvalue per shNT$
0.82
0.82
0.85
0.95
0.97
1.01
1.03
1.08
1.22
1.19
0.17
4.18%
2.90%
—
0.75
FCF per shareNT$
0.64
0.64
0.62
0.62
0.71
0.71
0.71
0.74
0.75
0.83
0.99
3.18%
2.46%
—
0.84
Dividend per shNT$
0.93
1.00
1.14
1.29
1.35
1.28
1.38
1.37
1.41
1.61
0.58
3.62%
6.02%
—
29.62
Div yield (avg)%
32.75
35.43
34.75
33.39
32.57
35.35
37.75
36.19
35.04
34.99
19.86
35.35
35.01
7
2.54
Payout ratio%
13.46
12.61
13.54
12.26
15.04
14.58
13.52
12.67
12.17
15.12
24.83
13.52
13.49
36
181.3
Shares (diluted)M
174.4
199.5
200.0
226.7
219.9
204.5
236.4
266.1
302.4
292.5
184.5
5.87%
4.68%
8
25.19
Buyback yield%
17.65
15.25
17.58
14.75
16.48
15.79
16.59
17.19
19.68
18.17
8.25
17.19
16.89
85
0.617
D/E ratiox
0.703
0.770
0.842
0.908
1.002
0.944
1.046
1.137
1.176
1.070
0.957
1.070
0.973
56
367.8
Enterprise valueNT$M
501.9
529.4
608.4
679.3
708.2
810.0
845.1
794.9
866.2
812.2
258.8
2.78%
5.20%
36
385.5
LT debtNT$M
145.0
148.9
135.7
151.3
146.3
131.5
144.8
162.9
162.6
176.8
162.4
3.86%
1.05%
59
Cost of revenue
4.95%
1.03×
Operating expenses
4.24%
0.96×
Goodwill & intangibles
18.34%