478.5
RevenueNT$M
490.9
513.8
532.2
547.6
554.8
557.7
568.5
576.2
593.6
607.9
528.2
1.85%
2.54%
50
7.97
Revenue growth%
17.75
19.76
21.17
18.82
21.00
21.80
24.79
26.03
27.22
24.36
19.88
24.79
21.49
45
3.11
Gross margin%
4.85
6.20
3.94
5.63
7.01
4.79
2.56
3.85
0.86
2.99
11.72
2.99
4.37
66
25.93
Operating margin%
13.09
15.52
13.91
14.17
13.95
12.62
14.80
15.82
14.66
16.67
5.66
14.80
14.41
76
28.34
Net margin%
20.01
20.64
21.22
20.94
19.09
16.28
18.21
16.38
14.16
16.68
26.49
16.38
18.65
16
15.17
P/E ratio (avg)x
9.231
9.903
9.775
9.675
10.10
8.976
9.178
8.253
8.639
7.691
12.32
8.639
9.205
85
16.42
EV/EBITx
23.01
24.74
23.99
23.33
25.57
23.26
25.59
25.55
24.84
24.39
6.545
24.84
24.56
88
20.46
FCF yield (avg)%
20.02
18.71
21.04
22.01
24.60
21.89
19.01
17.45
15.85
16.63
12.20
17.45
19.52
57
28.27
FCF margin%
14.31
13.66
11.62
11.99
11.03
11.16
13.94
13.11
14.94
13.18
13.90
13.18
13.14
54
0.986
FCF / Net incomex
0.834
0.775
0.674
0.663
0.572
0.529
0.552
0.518
0.493
0.476
1.256
0.518
0.562
40
18.34
ROIC%
10.45
12.83
12.20
11.73
14.32
15.09
13.05
14.75
13.50
13.13
12.11
13.50
13.09
85
4.44
Return on equity%
9.92
9.18
10.09
11.33
12.54
15.50
17.04
16.38
14.53
12.33
3.86
15.50
12.43
33
21.17
Return on assets%
29.16
26.93
26.92
27.12
24.54
22.23
23.59
23.03
20.89
18.09
11.77
22.23
24.06
38
4.76
EPSNT$
5.98
6.45
6.52
6.15
6.15
6.78
7.42
8.27
8.41
9.28
4.98
8.58%
5.48%
—
24.32
EPS growth%
0.40
0.65
0.40
0.40
1.88
0.94
1.32
0.40
3.25
1.51
17.23
1.32
0.79
16
2.17
Bookvalue per shNT$
6.81
7.27
7.95
8.62
9.64
11.12
10.96
12.13
13.49
13.34
2.40
6.71%
7.93%
—
6.47
FCF per shareNT$
5.62
5.67
4.89
4.39
4.07
4.40
4.29
4.63
4.76
4.41
4.22
1.65%
(2.26%)
—
3.04
Dividend per shNT$
1.68
1.64
1.69
1.67
1.88
1.83
1.78
1.72
1.90
2.10
6.29
2.30%
2.61%
—
23.93
Div yield (avg)%
18.40
17.15
18.97
17.33
19.34
20.20
22.30
21.74
20.48
18.94
15.70
20.48
19.16
75
4.19
Payout ratio%
5.49
2.86
1.81
0.54
2.39
1.83
0.40
0.40
2.95
5.16
15.50
1.83
2.11
83
35.17
Shares (diluted)M
55.55
56.17
62.78
63.62
62.36
60.07
71.31
82.28
90.33
103.4
34.96
10.63%
7.05%
21
19.34
Buyback yield%
16.43
18.40
19.38
20.78
20.56
21.18
22.31
23.67
25.14
25.00
29.05
23.67
20.98
36
0.502
D/E ratiox
0.797
0.854
0.776
0.697
0.685
0.722
0.633
0.697
0.683
0.634
0.163
0.683
0.697
78
58.98
Enterprise valueNT$M
272.0
254.2
231.6
205.5
208.8
220.7
233.4
229.2
222.3
209.9
447.3
0.11%
(3.49%)
76
484.1
LT debtNT$M
265.4
311.4
362.4
346.2
339.5
359.5
401.5
434.6
495.2
466.2
269.4
6.55%
5.39%
51
Cost of revenue
2.79%
1.03×
Operating expenses
1.82%
0.93×
Cash and investments
22.37%
Property and equipment
18.26%