190.3
RevenueNT$M
256.0
256.7
261.3
269.0
274.5
274.8
281.3
279.0
276.8
284.8
194.2
0.74%
1.07%
82
13.91
Revenue growth%
20.36
22.99
24.23
25.43
24.59
26.19
26.29
26.61
29.18
31.14
25.00
26.61
25.81
53
15.06
Gross margin%
31.70
31.02
32.00
30.57
32.71
33.31
33.98
35.00
34.76
36.75
18.07
34.76
33.01
9
18.69
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.64
1.19
3.31
3.66
8.33
1.19
0.40
32
15.59
Net margin%
24.32
25.61
28.36
26.06
27.49
27.97
28.44
26.75
26.63
27.59
28.20
27.59
27.12
30
8.007
P/E ratio (avg)x
40.01
39.24
38.35
37.65
42.40
45.59
50.09
53.14
56.80
61.05
7.110
53.14
44.00
84
25.52
EV/EBITx
20.36
19.22
19.46
19.26
21.94
24.33
26.87
26.42
27.07
25.77
19.16
26.42
23.14
34
13.06
FCF yield (avg)%
5.02
7.16
9.52
7.08
4.99
4.36
2.17
0.68
0.40
2.74
6.64
2.17
4.68
9
26.98
FCF margin%
13.32
11.90
13.88
13.83
13.79
14.91
12.19
10.18
10.65
11.30
21.41
11.30
12.76
52
0.232
FCF / Net incomex
1.140
1.145
1.085
1.129
1.239
1.359
1.577
1.829
1.880
1.855
1.220
1.829
1.299
18
14.99
ROIC%
27.05
24.36
25.21
23.97
26.48
28.10
29.12
27.87
29.81
28.81
24.14
28.81
27.46
94
24.92
Return on equity%
12.30
14.03
14.90
15.38
17.73
17.04
15.53
16.27
15.26
12.46
29.85
15.53
15.32
13
9.11
Return on assets%
16.72
18.31
17.27
15.32
14.96
13.03
14.23
14.26
13.63
16.53
4.24
14.23
15.14
64
21.45
EPSNT$
13.89
15.22
14.89
15.93
15.68
15.40
17.38
19.34
19.63
18.84
23.05
3.74%
3.09%
—
18.45
EPS growth%
8.64
9.96
11.54
12.26
12.29
11.54
9.57
12.34
15.24
15.31
19.12
12.34
11.90
47
16.11
Bookvalue per shNT$
9.59
8.90
9.03
9.54
10.88
12.00
12.53
13.69
14.44
15.81
11.00
7.77%
5.38%
—
21.14
FCF per shareNT$
12.41
11.39
10.50
11.50
12.51
11.57
11.03
10.01
10.14
10.66
4.78
(3.15%)
(1.66%)
—
20.27
Dividend per shNT$
32.98
36.77
40.66
49.10
53.51
63.08
72.88
74.94
87.58
88.41
17.38
10.56%
10.11%
—
22.26
Div yield (avg)%
14.04
14.13
14.46
13.39
13.16
16.07
16.64
14.13
14.34
12.67
14.60
14.34
14.13
32
29.46
Payout ratio%
12.76
10.93
11.88
12.37
11.01
11.17
13.09
15.70
16.24
14.87
27.84
14.87
12.57
52
12.83
Shares (diluted)M
13.53
12.60
11.53
11.27
11.71
10.49
9.672
9.015
7.991
7.098
13.50
(9.53%)
(5.73%)
36
19.43
Buyback yield%
12.02
14.74
11.87
10.69
10.69
10.85
9.61
11.07
8.50
6.53
8.64
9.61
10.77
78
0.299
D/E ratiox
1.106
1.204
1.317
1.275
1.440
1.542
1.485
1.665
1.680
1.803
1.763
1.665
1.463
44
50.56
Enterprise valueNT$M
48.64
49.27
55.73
60.59
56.26
57.81
61.13
59.28
66.30
75.90
12.08
6.17%
4.09%
35
133.6
LT debtNT$M
139.2
138.7
143.5
129.1
144.6
154.7
157.3
148.7
147.0
151.2
114.6
0.90%
0.93%
18
Cost of revenue
0.91%
0.98×
Operating expenses
0.70%
0.96×
Cash and investments
17.13%