75.66
RevenueNT$M
113.9
115.1
118.9
121.6
124.7
124.8
127.6
131.3
132.6
138.9
82.47
2.19%
2.05%
23
14.05
Revenue growth%
0.40
3.32
0.86
0.40
2.48
4.06
2.89
1.80
1.18
0.40
7.23
1.80
1.49
41
11.80
Gross margin%
2.58
1.02
1.35
0.40
2.41
5.01
6.36
7.75
7.57
5.10
7.62
6.36
3.80
33
28.57
Operating margin%
9.01
8.33
8.22
11.15
12.16
13.33
13.80
13.80
15.88
13.49
12.94
13.80
12.75
8
8.66
Net margin%
27.56
29.18
30.78
28.60
28.36
31.03
34.01
34.35
32.86
35.60
26.45
34.01
30.91
28
11.29
P/E ratio (avg)x
43.09
43.67
48.00
50.65
45.87
51.29
53.22
50.82
57.50
59.66
12.02
53.22
50.74
90
35.11
EV/EBITx
35.49
35.89
41.36
44.45
44.45
47.79
53.11
64.52
63.37
64.31
13.08
63.37
46.12
27
10.94
FCF yield (avg)%
27.26
29.37
28.31
28.54
30.86
28.89
28.57
28.55
26.13
27.67
23.40
28.55
28.55
16
29.68
FCF margin%
21.27
21.74
19.36
18.25
21.10
20.15
20.70
21.64
23.76
25.70
19.31
21.64
21.19
51
1.419
FCF / Net incomex
1.733
1.770
1.735
1.604
1.478
1.334
1.180
1.028
1.038
0.888
0.239
1.038
1.406
84
21.63
ROIC%
7.44
6.00
6.36
5.13
4.09
6.62
9.50
8.32
6.93
9.50
28.19
8.32
6.77
85
29.17
Return on equity%
31.85
32.30
34.56
35.89
34.30
36.13
37.02
35.02
33.34
35.44
9.73
35.44
34.79
22
10.13
Return on assets%
31.88
31.92
33.59
33.82
36.27
35.06
33.64
35.59
37.10
39.03
25.85
35.59
34.44
70
1.14
EPSNT$
0.45
0.50
0.57
0.61
0.65
0.70
0.70
0.76
0.77
0.86
1.27
5.60%
6.30%
—
23.98
EPS growth%
24.76
23.00
22.75
22.04
23.50
24.58
27.28
26.93
28.35
27.84
16.57
27.28
24.67
48
1.77
Bookvalue per shNT$
1.94
1.83
1.65
1.78
1.72
1.58
1.47
1.46
1.38
1.23
3.02
(6.49%)
(4.49%)
—
1.67
FCF per shareNT$
3.81
3.88
4.33
3.90
4.42
4.05
4.15
4.26
3.88
3.69
1.90
(3.57%)
0.44%
—
0.56
Dividend per shNT$
1.99
1.82
1.74
1.59
1.52
1.43
1.62
1.78
1.69
1.80
2.04
3.39%
(0.97%)
—
23.42
Div yield (avg)%
25.38
24.38
21.43
23.03
24.77
22.42
22.94
22.55
21.74
23.17
4.60
22.55
22.99
84
3.75
Payout ratio%
18.09
19.98
20.13
18.35
19.22
19.29
19.42
20.96
22.03
24.71
18.44
20.96
19.70
34
45.72
Shares (diluted)M
55.32
56.19
56.85
56.84
59.21
54.82
59.99
67.92
77.29
82.21
43.89
6.78%
5.22%
32
28.66
Buyback yield%
7.28
9.05
11.01
10.65
11.56
9.95
8.51
8.56
7.12
5.61
5.14
8.51
8.81
52
0.268
D/E ratiox
0.460
0.431
0.460
0.497
0.462
0.430
0.430
0.446
0.445
0.493
1.137
0.445
0.453
24
71.33
Enterprise valueNT$M
55.57
63.93
61.93
70.53
83.40
95.26
99.84
118.4
119.3
121.4
82.77
7.79%
8.60%
8
85.38
LT debtNT$M
95.59
108.6
103.2
105.3
107.5
98.10
101.7
95.62
94.79
91.23
146.6
(3.23%)
(1.53%)
72
Cost of revenue
2.30%
1.03×
Operating expenses
1.57%
0.95×
Goodwill & intangibles
15.74%