116.3
RevenueNT$M
175.3
181.8
188.4
196.4
201.9
210.9
219.4
224.2
228.5
237.8
122.9
3.33%
3.36%
27
12.22
Revenue growth%
19.75
18.56
18.89
20.21
18.52
16.23
14.24
13.75
15.30
14.00
6.46
14.24
17.38
73
6.01
Gross margin%
28.61
29.49
29.96
29.04
30.13
27.56
29.76
29.24
30.13
28.87
13.06
29.24
29.37
12
20.55
Operating margin%
17.85
20.44
21.34
21.49
23.00
22.11
25.04
28.03
26.02
26.78
17.62
26.02
22.56
86
22.83
Net margin%
15.81
18.78
19.68
19.49
21.76
23.92
21.02
23.79
23.54
21.18
29.48
23.54
21.10
75
28.47
P/E ratio (avg)x
6.537
6.467
6.583
6.618
6.333
6.744
5.766
5.254
4.516
3.856
14.76
5.254
6.400
34
25.47
EV/EBITx
25.96
27.53
31.67
37.21
42.41
47.71
50.43
56.04
65.22
76.58
31.53
56.04
45.06
8
19.64
FCF yield (avg)%
14.51
16.68
18.51
16.08
17.67
14.78
16.34
15.15
15.79
15.61
24.02
15.61
15.94
30
25.27
FCF margin%
1.73
2.15
4.13
6.36
6.31
3.92
2.77
0.40
0.40
0.40
23.78
0.40
2.46
38
1.427
FCF / Net incomex
1.006
1.053
1.091
1.180
1.170
1.117
1.138
1.147
1.250
1.155
0.808
1.147
1.143
36
7.82
ROIC%
7.27
7.99
9.33
11.93
9.49
11.88
9.47
10.57
10.15
11.78
14.03
10.57
9.82
89
11.99
Return on equity%
22.48
22.96
21.33
23.05
21.66
20.57
20.29
20.17
18.93
18.44
12.87
20.17
20.95
74
27.36
Return on assets%
12.79
11.64
12.97
11.21
13.85
14.13
13.56
15.20
12.64
11.61
28.62
13.56
12.88
91
0.81
EPSNT$
1.02
0.95
0.92
0.90
0.95
0.92
0.93
0.87
0.92
0.95
0.84
—
(0.76%)
—
13.81
EPS growth%
23.10
24.65
25.25
27.90
25.92
28.50
28.82
31.00
28.64
26.79
13.22
28.64
27.35
76
3.56
Bookvalue per shNT$
6.94
7.14
7.28
7.33
8.08
9.27
10.54
12.48
13.50
14.46
3.06
12.34%
9.23%
—
0.88
FCF per shareNT$
1.17
1.38
1.42
1.55
1.73
1.96
2.08
2.42
2.78
3.10
1.22
12.38%
10.27%
—
1.63
Dividend per shNT$
1.89
2.13
2.15
2.38
2.37
2.64
2.55
2.81
2.93
3.41
3.84
7.51%
6.08%
—
28.34
Div yield (avg)%
18.42
18.40
19.86
19.00
21.36
23.79
20.97
21.07
19.88
22.87
28.10
21.07
20.42
65
2.38
Payout ratio%
34.20
37.03
37.79
36.86
37.38
39.38
39.60
37.21
37.69
38.29
23.61
38.29
37.53
89
33.80
Shares (diluted)M
50.05
58.52
58.45
65.10
64.89
63.79
73.26
77.37
87.00
92.10
34.37
7.25%
6.93%
82
29.88
Buyback yield%
19.17
21.33
21.61
19.30
18.81
19.87
17.58
19.25
20.15
21.16
5.04
19.87
19.59
58
0.760
D/E ratiox
1.374
1.581
1.584
1.623
1.864
1.837
2.095
2.170
2.443
2.802
0.672
2.170
1.851
34
60.26
Enterprise valueNT$M
70.90
70.81
67.90
70.57
82.13
83.01
84.01
85.33
89.72
95.30
175.0
3.02%
3.14%
25
182.9
LT debtNT$M
309.6
327.2
384.6
383.5
461.4
477.9
533.7
589.8
659.2
718.9
110.6
9.28%
8.98%
43
Cost of revenue
3.43%
1.01×
Operating expenses
3.49%
1.01×
Property and equipment
18.38%