227.9
RevenueNT$M
186.1
184.0
184.5
184.9
187.4
185.8
188.3
186.3
192.8
196.9
248.9
1.00%
0.66%
21
28.09
Revenue growth%
16.38
13.68
12.45
12.02
12.06
11.09
9.24
10.21
11.92
14.90
2.23
11.09
12.04
14
16.97
Gross margin%
35.27
37.83
37.05
34.50
34.00
35.92
38.00
39.73
39.06
40.61
23.42
39.06
37.44
48
5.75
Operating margin%
23.12
20.23
19.18
16.65
15.43
13.32
10.40
10.44
10.27
10.67
2.96
10.44
14.37
43
3.39
Net margin%
1.15
0.45
3.27
3.60
2.80
5.46
4.00
4.84
4.64
3.32
3.34
4.64
3.46
30
18.92
P/E ratio (avg)x
26.63
25.63
26.68
28.17
30.45
31.06
33.06
31.12
31.18
34.76
9.304
31.18
30.75
72
33.22
EV/EBITx
21.07
19.88
17.64
18.65
20.08
19.88
21.52
19.53
17.08
17.15
20.01
19.53
19.70
39
12.49
FCF yield (avg)%
13.64
11.75
13.35
12.82
13.11
12.41
11.95
12.18
9.35
8.03
26.64
11.95
12.30
59
4.14
FCF margin%
17.57
19.23
20.96
23.23
23.59
24.44
22.63
20.94
18.83
16.03
11.24
20.94
20.95
37
0.115
FCF / Net incomex
0.195
0.179
0.177
0.163
0.147
0.146
0.153
0.165
0.175
0.194
0.702
0.165
0.170
16
13.86
ROIC%
12.51
11.97
11.39
8.94
6.92
7.63
7.45
9.74
6.79
9.04
8.26
7.63
8.99
70
4.71
Return on equity%
13.72
11.20
12.67
10.48
10.99
11.31
10.79
11.96
12.93
13.87
23.90
11.96
11.64
24
15.47
Return on assets%
9.42
12.18
11.48
12.66
10.13
10.43
11.78
11.06
9.67
9.37
12.02
10.43
10.75
85
0.96
EPSNT$
0.80
0.79
0.84
0.81
0.85
0.88
0.88
1.03
1.03
1.09
0.98
5.01%
4.76%
—
10.38
EPS growth%
23.53
26.47
28.37
29.75
28.59
27.41
25.53
25.91
26.89
28.66
3.21
26.89
27.15
26
0.53
Bookvalue per shNT$
1.58
1.64
1.63
1.66
1.59
1.66
1.79
1.86
1.71
1.87
0.26
3.26%
1.05%
—
1.50
FCF per shareNT$
0.87
0.83
0.94
0.85
0.87
0.99
1.09
1.02
1.01
1.14
0.92
5.46%
3.57%
—
0.67
Dividend per shNT$
1.35
1.39
1.57
1.55
1.52
1.60
1.59
1.55
1.63
1.73
0.61
2.57%
3.49%
—
18.68
Div yield (avg)%
1.55
2.90
3.51
5.51
6.03
8.29
9.79
12.08
13.20
10.88
8.47
10.88
7.16
33
16.62
Payout ratio%
15.63
15.11
17.56
18.36
18.67
18.57
17.33
18.93
21.49
24.08
2.18
18.93
18.46
30
42.80
Shares (diluted)M
39.69
43.73
45.08
48.38
47.41
48.13
46.03
42.81
47.17
44.07
40.52
(1.45%)
0.73%
33
5.67
Buyback yield%
18.89
17.80
19.57
20.32
20.20
19.31
19.07
20.93
20.86
23.79
20.41
20.86
19.89
51
0.395
D/E ratiox
0.709
0.637
0.566
0.500
0.536
0.589
0.522
0.537
0.527
0.526
0.123
0.527
0.537
45
109.2
Enterprise valueNT$M
251.8
233.8
214.3
198.8
195.8
215.9
223.3
203.4
213.1
195.9
135.2
0.01%
(2.24%)
9
216.0
LT debtNT$M
145.2
142.6
143.4
133.9
149.3
144.6
168.7
183.1
185.4
195.5
19.45
5.53%
4.42%
25
Cost of revenue
0.84%
1.02×
Operating expenses
(0.11%)
0.93×
Spread over hurdle
20.15%