202.3
RevenueNT$M
237.5
245.0
242.2
247.6
249.9
250.7
253.4
256.9
255.0
252.3
213.8
0.19%
0.93%
71
10.47
Revenue growth%
18.56
17.18
19.56
21.84
20.98
19.33
21.85
18.95
20.76
21.13
20.38
20.76
20.16
8
29.98
Gross margin%
32.66
33.42
32.99
32.83
31.82
31.25
29.17
31.92
33.77
33.74
27.80
31.92
32.75
10
20.33
Operating margin%
20.07
18.20
18.79
15.85
18.60
17.59
20.32
19.30
20.93
22.29
29.10
20.32
19.04
37
23.66
Net margin%
1.47
3.34
4.33
4.25
1.35
3.94
1.08
0.40
0.40
0.66
10.04
0.66
1.41
53
8.050
P/E ratio (avg)x
13.73
13.45
13.74
13.58
14.37
15.95
16.80
19.32
21.77
25.01
23.90
19.32
15.16
22
33.30
EV/EBITx
30.18
29.93
30.60
32.59
33.54
37.10
34.39
36.00
35.54
39.26
31.64
36.00
33.97
23
6.52
FCF yield (avg)%
13.13
13.12
11.94
13.95
15.34
14.94
17.82
17.87
18.59
20.21
2.67
17.87
15.14
53
26.24
FCF margin%
20.02
17.79
20.61
18.36
18.76
17.37
20.14
19.81
19.55
20.35
11.02
19.81
19.68
72
0.448
FCF / Net incomex
0.404
0.438
0.459
0.416
0.407
0.364
0.389
0.403
0.425
0.469
0.743
0.403
0.411
72
3.55
ROIC%
24.59
25.67
25.60
22.98
20.58
18.05
17.87
15.43
18.38
18.45
17.00
18.05
19.52
52
13.57
Return on equity%
23.15
25.17
27.39
28.26
29.74
27.97
28.35
29.68
30.70
29.31
16.44
29.31
28.30
61
14.14
Return on assets%
38.66
40.15
41.50
43.51
43.98
41.34
41.26
41.61
43.14
41.64
11.98
41.61
41.55
9
1.74
EPSNT$
0.62
0.68
0.66
0.76
0.80
0.77
0.81
0.89
1.07
1.06
1.88
5.86%
6.61%
—
29.53
EPS growth%
22.96
22.03
21.68
21.15
19.60
17.43
17.62
16.74
14.86
17.63
4.31
17.43
18.62
69
0.85
Bookvalue per shNT$
0.88
0.93
0.87
1.01
1.12
1.10
1.16
1.25
1.16
1.11
0.92
(0.13%)
3.64%
—
1.62
FCF per shareNT$
0.84
0.87
0.88
0.91
0.96
0.92
0.80
0.84
0.81
0.84
0.43
(2.63%)
(0.13%)
—
1.01
Dividend per shNT$
3.14
3.65
4.15
4.17
4.14
4.62
5.52
6.70
7.92
7.96
1.46
13.96%
10.77%
—
23.93
Div yield (avg)%
13.77
12.57
14.78
17.44
16.79
15.91
13.93
13.30
11.75
9.09
19.68
13.30
13.85
80
26.27
Payout ratio%
20.50
17.68
19.03
17.33
18.18
17.98
15.47
16.55
15.47
15.18
10.17
15.47
17.51
21
46.77
Shares (diluted)M
48.07
46.51
48.37
48.54
44.67
46.49
46.38
49.14
51.92
55.41
48.07
4.41%
1.80%
10
2.18
Buyback yield%
20.77
19.14
19.11
18.92
15.96
12.99
12.63
12.09
12.75
14.60
10.78
12.75
15.28
39
1.247
D/E ratiox
0.206
0.221
0.224
0.214
0.201
0.194
0.209
0.211
0.226
0.242
0.485
0.211
0.213
8
0.130
Enterprise valueNT$B
0.387
0.459
0.502
0.600
0.593
0.625
0.751
0.876
1.014
1.078
0.215
12.70%
12.90%
36
134.6
LT debtNT$M
173.0
191.1
182.7
170.6
149.0
155.6
172.8
160.9
148.7
149.1
149.1
0.01%
(0.71%)
53
Cost of revenue
0.86%
0.99×
Operating expenses
1.11%
1.02×
Spread over hurdle
15.80%