175.3
RevenueNT$M
255.0
253.5
258.6
260.2
264.6
266.5
272.9
273.4
268.0
270.8
181.2
0.47%
0.84%
73
8.30
Revenue growth%
13.85
11.23
10.11
11.15
10.09
13.05
13.82
16.13
14.78
12.49
20.57
13.82
12.77
73
23.26
Gross margin%
1.37
0.40
0.40
3.10
3.87
4.39
7.02
4.96
5.20
7.42
5.09
5.20
4.13
19
28.40
Operating margin%
15.83
13.50
14.09
13.73
14.66
13.49
11.00
8.63
8.56
11.16
23.96
11.00
13.50
50
23.00
Net margin%
17.55
20.26
17.58
18.63
18.16
20.31
20.41
22.63
22.54
23.01
9.93
22.54
20.28
61
17.30
P/E ratio (avg)x
17.73
19.22
19.69
19.83
19.89
21.60
24.03
24.96
29.38
33.23
33.37
24.96
20.75
82
6.908
EV/EBITx
43.13
41.19
45.72
44.44
42.94
44.98
48.86
51.79
50.84
51.09
12.92
50.84
45.35
38
27.29
FCF yield (avg)%
7.57
6.53
4.33
6.69
4.06
7.04
10.00
9.27
11.29
9.23
2.37
9.27
7.31
55
3.58
FCF margin%
22.30
21.84
23.44
23.57
21.98
21.58
22.86
24.70
24.79
25.79
6.92
24.70
23.15
72
0.128
FCF / Net incomex
1.150
1.127
1.222
1.295
1.212
1.221
1.356
1.267
1.324
1.441
0.863
1.324
1.245
29
12.48
ROIC%
15.70
14.49
15.44
17.32
16.45
17.97
20.19
21.67
19.75
17.70
2.05
19.75
17.51
48
8.30
Return on equity%
10.41
11.42
9.75
10.55
10.97
13.13
15.13
17.97
17.19
16.03
5.82
16.03
12.27
16
2.50
Return on assets%
23.91
24.94
24.71
25.64
27.80
25.34
26.67
28.29
27.11
29.49
15.68
27.11
26.16
80
1.43
EPSNT$
0.34
0.35
0.36
0.42
0.47
0.56
0.63
0.66
0.80
0.80
1.56
11.30%
8.85%
—
21.40
EPS growth%
29.44
31.17
32.20
30.18
27.41
24.45
22.90
20.35
23.24
20.68
10.27
22.90
25.93
51
1.24
Bookvalue per shNT$
0.91
0.91
0.94
1.11
1.30
1.29
1.26
1.35
1.53
1.57
0.27
3.79%
5.64%
—
0.44
FCF per shareNT$
0.63
0.60
0.64
0.64
0.68
0.65
0.56
0.47
0.48
0.45
1.11
(7.86%)
(3.79%)
—
0.23
Dividend per shNT$
1.10
1.18
1.20
1.22
1.23
1.37
1.52
1.53
1.67
1.70
1.22
6.65%
4.17%
—
16.14
Div yield (avg)%
18.25
17.07
18.03
20.76
21.75
19.85
16.95
17.09
17.64
16.49
12.63
17.09
17.83
78
17.69
Payout ratio%
29.52
31.46
33.31
32.01
34.83
37.24
39.27
38.74
36.83
36.59
29.63
37.24
35.71
58
93.41
Shares (diluted)M
85.16
71.75
63.76
63.87
61.61
52.95
54.37
52.37
47.44
43.80
95.64
(6.60%)
(7.11%)
56
8.29
Buyback yield%
10.18
11.03
12.27
9.64
12.61
9.79
9.22
10.92
11.44
11.90
20.25
10.92
10.98
34
0.976
D/E ratiox
0.726
0.651
0.604
0.578
0.542
0.598
0.669
0.647
0.720
0.714
1.204
0.669
0.649
65
254.5
Enterprise valueNT$M
16.52
15.60
15.47
16.29
17.55
19.07
17.26
17.53
16.59
17.02
200.8
(0.62%)
0.68%
84
142.9
LT debtNT$M
286.7
307.5
267.9
289.6
309.6
327.8
313.8
312.8
286.6
257.7
118.9
(3.60%)
(0.67%)
93
Cost of revenue
0.92%
1.01×
Operating expenses
0.89%
1.00×
Property and equipment
15.07%
Spread over hurdle
13.01%