207.3
RevenueNT$M
227.6
228.2
237.3
247.8
252.1
252.4
257.6
265.4
270.0
278.5
224.2
2.01%
2.50%
12
5.07
Revenue growth%
10.78
9.34
8.56
10.08
7.30
6.62
8.14
5.14
6.56
5.59
26.82
6.56
7.72
88
23.63
Gross margin%
11.46
13.33
15.92
18.45
20.88
23.10
21.53
22.78
23.72
21.67
5.38
22.78
21.20
43
27.73
Operating margin%
7.69
10.00
11.20
8.91
7.60
7.48
6.87
9.35
6.55
5.55
27.95
6.87
7.65
90
17.74
Net margin%
13.17
15.96
15.24
17.41
19.47
18.82
17.98
15.74
13.14
14.59
15.58
15.74
15.85
64
6.780
P/E ratio (avg)x
26.12
24.63
26.75
30.45
33.95
36.52
37.44
35.98
40.25
41.07
8.111
37.44
34.97
12
26.77
EV/EBITx
26.49
26.34
28.42
28.97
29.11
27.97
28.08
26.76
22.61
21.89
26.79
26.76
27.36
60
19.55
FCF yield (avg)%
7.42
5.38
7.01
7.59
6.99
9.06
6.47
8.33
7.20
4.30
8.36
7.20
7.11
79
29.70
FCF margin%
10.61
11.65
13.59
12.47
9.59
8.25
6.02
8.11
11.04
13.62
12.42
8.25
10.82
31
1.241
FCF / Net incomex
1.661
1.955
1.918
2.286
2.646
2.741
2.894
2.926
3.109
3.300
0.240
2.926
2.694
51
17.15
ROIC%
23.81
21.54
23.85
24.36
26.33
27.85
27.71
26.21
26.82
28.99
29.51
27.71
26.27
9
7.59
Return on equity%
15.16
16.12
15.74
14.16
13.34
14.54
14.22
12.04
9.90
7.08
4.02
12.04
14.19
8
11.79
Return on assets%
14.22
15.36
15.59
17.88
16.76
16.50
17.60
16.84
18.16
18.26
27.17
17.60
16.80
46
0.69
EPSNT$
0.93
0.92
0.88
0.97
1.05
0.96
0.98
1.08
1.12
1.14
0.72
1.55%
1.38%
—
27.57
EPS growth%
27.02
29.26
30.70
29.54
28.72
26.14
24.33
22.64
24.06
25.89
28.08
24.33
26.58
21
0.67
Bookvalue per shNT$
0.24
0.24
0.23
0.21
0.20
0.22
0.22
0.23
0.26
0.25
1.18
5.07%
(0.21%)
—
1.22
FCF per shareNT$
0.55
0.53
0.52
0.53
0.50
0.51
0.48
0.49
0.51
0.48
0.76
(0.60%)
(1.38%)
—
0.25
Dividend per shNT$
1.04
1.02
1.20
1.35
1.57
1.54
1.84
2.19
2.49
2.71
0.41
11.48%
10.81%
—
5.06
Div yield (avg)%
20.73
20.66
21.13
19.05
16.52
16.57
15.93
14.54
16.80
16.20
16.89
16.20
16.69
78
5.25
Payout ratio%
32.56
31.51
31.57
32.04
30.26
30.66
31.98
29.05
30.64
29.21
18.76
30.64
31.08
65
73.29
Shares (diluted)M
109.1
119.0
130.7
134.2
148.3
172.6
181.7
186.0
194.8
225.2
70.32
8.71%
7.33%
35
8.11
Buyback yield%
14.24
15.86
16.68
14.97
16.38
14.10
11.31
9.27
10.76
9.46
27.26
10.76
14.17
82
0.251
D/E ratiox
0.552
0.558
0.628
0.727
0.744
0.853
0.866
0.828
0.821
0.832
1.265
0.832
0.783
50
18.80
Enterprise valueNT$M
188.8
199.6
199.1
200.7
215.9
236.7
244.4
239.5
230.9
265.2
135.2
4.20%
3.95%
47
11.54
LT debtNT$M
263.2
278.6
314.7
344.4
362.7
411.8
417.8
437.9
459.3
458.7
261.8
4.81%
6.25%
89
Cost of revenue
2.50%
1.00×
Operating expenses
3.52%
1.10×