33.64
RevenueNT$M
74.92
77.61
81.23
82.24
85.31
87.84
88.16
88.77
89.84
91.67
36.68
1.45%
2.36%
45
18.71
Revenue growth%
2.05
1.29
2.62
3.00
5.28
2.64
2.25
2.35
4.06
5.60
11.23
2.64
2.63
21
10.94
Gross margin%
27.71
30.08
30.65
29.24
27.51
27.53
27.00
28.47
26.79
26.38
13.63
27.00
27.62
86
22.10
Operating margin%
19.54
21.48
21.82
20.19
21.06
19.20
21.41
22.03
22.95
24.90
13.60
22.03
21.44
93
14.17
Net margin%
8.72
9.05
11.47
11.62
10.04
10.42
13.09
14.61
12.50
13.85
25.38
13.09
11.55
33
28.78
P/E ratio (avg)x
5.903
5.574
5.570
5.631
6.004
6.849
6.523
6.812
7.604
7.151
22.27
6.849
6.264
70
35.88
EV/EBITx
11.15
11.14
10.97
11.98
12.96
15.22
16.18
18.21
19.11
18.46
37.79
18.21
14.09
93
24.69
FCF yield (avg)%
1.71
1.12
3.09
1.11
2.85
2.19
3.59
3.28
4.45
1.69
8.32
3.28
2.52
49
18.53
FCF margin%
16.49
15.23
13.75
12.63
10.35
12.57
10.81
11.40
13.66
12.22
24.36
12.22
12.60
24
1.621
FCF / Net incomex
0.653
0.614
0.716
0.822
0.884
0.960
1.034
1.061
1.203
1.328
0.335
1.061
0.922
56
4.87
ROIC%
12.73
14.76
16.88
17.34
15.22
14.90
13.11
10.27
9.46
12.16
26.32
12.16
13.94
81
28.00
Return on equity%
23.00
20.00
20.63
19.72
22.18
24.14
24.05
26.33
28.67
26.52
14.69
26.33
23.53
80
6.82
Return on assets%
23.87
26.52
28.70
25.93
23.71
22.68
24.70
24.68
23.28
24.16
12.85
24.16
24.42
13
0.86
EPSNT$
0.60
0.55
0.49
0.52
0.54
0.48
0.44
0.46
0.41
0.39
0.93
(5.99%)
(5.29%)
—
3.68
EPS growth%
25.79
27.02
25.83
24.28
26.11
27.47
26.12
25.44
28.42
28.62
14.89
27.47
26.12
85
1.31
Bookvalue per shNT$
0.85
0.85
0.79
0.75
0.77
0.82
0.79
0.75
0.82
0.84
0.38
1.62%
0.61%
—
1.21
FCF per shareNT$
0.92
1.02
1.19
1.34
1.57
1.58
1.87
1.99
2.09
2.17
0.42
6.69%
10.25%
—
0.90
Dividend per shNT$
0.41
0.41
0.40
0.38
0.35
0.32
0.31
0.34
0.36
0.38
0.50
1.55%
(0.47%)
—
10.59
Div yield (avg)%
8.65
6.55
6.62
9.44
10.38
11.32
14.12
11.34
12.04
13.50
24.96
12.04
10.85
37
2.95
Payout ratio%
24.52
22.54
25.02
27.23
30.06
28.37
26.58
24.84
23.20
25.29
20.28
25.29
25.16
74
36.78
Shares (diluted)M
37.75
38.95
36.05
36.69
32.23
35.59
38.82
38.29
35.49
35.32
37.92
1.85%
(1.76%)
26
28.34
Buyback yield%
13.88
15.17
17.16
15.73
16.06
16.89
16.42
18.51
17.94
16.20
3.35
16.89
16.31
20
0.939
D/E ratiox
0.310
0.299
0.293
0.293
0.319
0.328
0.368
0.385
0.419
0.461
0.674
0.385
0.324
42
30.72
Enterprise valueNT$M
6.385
7.048
7.793
6.991
7.505
7.429
6.463
5.836
6.293
5.578
40.08
(5.76%)
(2.61%)
86
6.679
LT debtNT$M
47.04
51.90
51.38
51.74
45.65
44.21
41.33
44.40
46.77
40.87
4.144
(2.19%)
(1.32%)
51
Cost of revenue
2.44%
1.01×
Operating expenses
2.70%
1.03×
Property and equipment
20.91%