184.7
RevenueNT$M
228.9
231.8
229.6
234.7
234.7
231.8
232.4
234.0
237.5
241.9
199.7
0.61%
0.57%
45
26.21
Revenue growth%
0.40
0.40
0.40
0.81
3.52
2.50
5.33
6.88
7.38
5.21
20.04
5.33
3.01
40
15.29
Gross margin%
30.49
28.83
27.40
25.27
24.32
24.23
22.79
22.12
23.86
20.97
20.49
22.79
24.27
63
14.64
Operating margin%
21.08
19.89
21.65
19.49
20.00
17.93
16.15
17.95
15.13
15.88
2.69
16.15
18.72
62
22.91
Net margin%
24.63
26.59
23.95
22.49
25.22
23.64
26.57
25.68
23.78
24.44
4.14
24.44
24.53
51
13.57
P/E ratio (avg)x
29.89
31.48
32.12
29.89
27.31
25.55
25.71
23.87
25.42
24.72
17.65
25.42
26.51
8
31.54
EV/EBITx
36.69
36.67
37.99
39.39
39.74
40.21
36.11
31.74
27.60
29.01
24.41
31.74
36.68
43
23.52
FCF yield (avg)%
29.62
31.14
32.26
29.52
32.05
29.56
32.23
33.24
33.97
33.56
28.29
33.24
32.14
62
4.05
FCF margin%
10.58
10.03
12.67
11.17
9.11
7.35
6.35
4.64
2.65
1.62
6.37
4.64
8.23
45
0.877
FCF / Net incomex
0.138
0.139
0.126
0.119
0.122
0.112
0.109
0.123
0.131
0.126
1.140
0.123
0.124
66
2.06
ROIC%
26.55
24.42
26.94
24.31
27.17
26.19
24.13
25.81
25.20
25.29
23.14
25.29
25.55
46
23.49
Return on equity%
17.33
19.63
22.39
21.15
19.11
17.76
15.85
13.67
16.38
17.11
11.60
16.38
17.54
36
4.13
Return on assets%
28.98
28.89
31.39
29.49
30.90
32.70
32.42
34.20
33.10
30.84
22.89
32.70
31.15
69
0.69
EPSNT$
1.04
1.00
1.01
1.03
1.04
1.17
1.26
1.49
1.64
1.82
0.74
11.78%
6.11%
—
13.20
EPS growth%
19.67
21.47
21.38
20.56
19.40
18.74
16.72
19.38
19.26
21.81
27.53
19.26
19.53
65
1.41
Bookvalue per shNT$
0.96
0.97
0.94
0.94
0.88
0.84
0.87
0.77
0.73
0.79
0.39
(2.13%)
(2.35%)
—
1.10
FCF per shareNT$
0.87
0.92
1.03
1.19
1.18
1.17
1.38
1.46
1.48
1.74
1.94
8.00%
7.62%
—
1.38
Dividend per shNT$
2.05
2.08
2.28
2.46
2.69
2.95
3.02
3.48
3.46
3.40
0.89
4.83%
5.60%
—
29.92
Div yield (avg)%
0.40
0.84
1.02
0.70
3.61
4.72
2.01
2.72
4.76
6.97
24.06
4.72
2.37
24
12.94
Payout ratio%
24.86
25.69
26.49
28.22
31.01
29.51
32.37
33.70
35.57
35.82
21.22
33.70
30.26
41
140.6
Shares (diluted)M
184.4
187.5
206.5
202.4
194.2
202.8
225.1
241.8
239.3
266.8
136.1
6.56%
4.14%
70
20.78
Buyback yield%
10.69
11.12
9.17
8.14
6.52
4.37
1.46
0.40
0.56
0.40
18.35
0.56
5.45
65
0.955
D/E ratiox
0.311
0.312
0.266
0.234
0.218
0.227
0.212
0.182
0.194
0.173
0.103
0.194
0.222
81
238.0
Enterprise valueNT$M
25.39
24.09
25.74
25.98
25.72
24.40
24.43
21.88
21.53
22.15
154.5
(2.94%)
(1.17%)
23
223.7
LT debtNT$M
212.5
206.4
207.6
209.1
211.6
212.5
233.8
217.4
207.2
197.4
222.3
(1.38%)
(1.75%)
51
Cost of revenue
0.81%
1.02×
Operating expenses
(0.69%)
0.88×
Goodwill & intangibles
18.25%
Property and equipment
14.12%
Spread over hurdle
31.91%