31.41
RevenueNT$M
280.1
287.1
289.5
294.4
302.8
306.8
311.0
311.2
322.6
329.0
34.68
1.67%
1.93%
43
17.82
Revenue growth%
17.72
20.19
20.51
21.83
22.15
23.33
24.18
21.39
20.86
22.43
15.40
22.43
21.61
50
18.68
Gross margin%
31.75
34.63
33.06
31.74
30.83
32.94
32.40
34.34
34.97
35.01
16.77
34.34
33.00
21
20.19
Operating margin%
19.47
19.05
17.75
18.91
16.52
15.36
14.41
15.82
17.97
18.94
19.84
15.82
17.86
82
21.04
Net margin%
0.40
0.93
0.40
0.40
0.40
0.40
0.40
1.40
3.16
1.10
5.20
1.10
0.40
10
23.11
P/E ratio (avg)x
50.46
48.70
56.37
65.17
70.25
67.97
77.22
83.51
81.72
81.20
36.80
81.20
69.11
13
30.86
EV/EBITx
14.95
15.60
18.48
18.11
17.78
17.94
17.35
19.78
21.28
22.18
23.71
19.78
18.03
80
7.91
FCF yield (avg)%
18.92
21.32
20.05
18.48
20.85
19.93
19.40
18.12
15.56
14.24
26.60
18.12
19.16
73
9.55
FCF margin%
7.49
8.39
7.25
6.43
8.37
10.65
8.57
8.53
11.08
10.55
20.22
10.55
8.46
55
0.666
FCF / Net incomex
1.400
1.578
1.761
2.043
2.005
2.429
2.390
2.679
2.940
3.092
1.421
2.679
2.216
78
28.25
ROIC%
31.15
32.88
35.67
36.95
34.48
32.25
31.79
33.35
32.57
32.91
11.63
32.57
32.89
72
9.43
Return on equity%
10.84
10.58
11.27
10.84
10.20
7.53
6.32
4.36
3.98
1.26
27.07
4.36
8.87
16
20.14
Return on assets%
16.89
17.71
18.96
18.24
18.73
17.67
20.56
21.25
20.00
17.27
16.94
20.00
18.48
71
2.07
EPSNT$
1.52
1.55
1.42
1.58
1.43
1.38
1.34
1.24
1.17
1.06
2.13
(5.81%)
(3.37%)
—
27.87
EPS growth%
19.64
20.07
22.71
25.23
25.20
27.10
25.83
25.83
26.01
23.19
29.06
25.83
25.21
78
2.12
Bookvalue per shNT$
1.81
1.74
1.82
1.98
2.03
1.92
2.07
2.10
1.98
1.90
3.57
(1.37%)
0.64%
—
4.07
FCF per shareNT$
0.64
0.59
0.58
0.60
0.57
0.59
0.57
0.50
0.43
0.46
2.60
(4.17%)
(2.73%)
—
3.28
Dividend per shNT$
3.78
3.43
3.10
2.89
2.44
2.64
2.84
2.54
2.62
2.81
3.15
2.84%
(2.32%)
—
25.40
Div yield (avg)%
10.93
12.78
11.54
11.04
9.46
7.62
8.43
10.58
13.48
13.62
16.39
10.58
10.98
30
10.71
Payout ratio%
32.08
31.59
29.46
27.38
30.13
32.38
29.63
29.12
30.41
28.64
17.67
29.63
29.88
60
80.23
Shares (diluted)M
112.5
105.5
105.3
102.7
104.6
114.5
126.6
123.9
120.5
136.0
79.48
5.38%
1.09%
20
22.80
Buyback yield%
28.27
31.10
28.18
25.28
24.18
22.27
22.02
23.13
23.35
24.10
10.75
23.13
24.14
47
0.348
D/E ratiox
1.973
1.920
2.110
2.179
2.353
2.526
2.914
2.787
3.242
3.163
0.492
2.914
2.440
16
75.87
Enterprise valueNT$M
18.24
16.70
17.82
18.38
17.46
17.32
18.97
19.67
19.62
19.50
199.3
2.24%
(0.14%)
94
16.21
LT debtNT$M
30.84
30.65
34.74
41.12
46.44
50.71
48.90
52.12
53.14
60.55
259.2
5.45%
8.40%
41
Cost of revenue
2.16%
1.02×
Operating expenses
1.00%
0.91×