208.3
RevenueNT$M
334.7
337.9
341.1
343.1
340.4
347.7
340.7
334.1
340.1
335.9
214.7
(0.27%)
0.17%
12
18.46
Revenue growth%
23.69
22.35
22.64
20.76
22.26
24.06
24.95
25.46
25.97
28.80
17.51
25.46
23.88
23
25.55
Gross margin%
14.38
15.55
13.61
12.55
11.37
10.25
11.28
10.55
9.05
7.96
28.51
10.25
11.32
9
10.30
Operating margin%
19.97
17.25
19.32
20.26
20.85
18.57
16.15
14.51
15.14
17.39
24.48
16.15
17.98
13
12.43
Net margin%
21.24
19.39
21.12
19.29
17.77
18.95
16.35
13.97
12.96
10.74
5.09
13.97
18.36
44
16.82
P/E ratio (avg)x
19.71
21.56
22.14
22.16
21.61
21.87
22.63
22.25
24.24
25.15
10.01
22.63
22.15
71
18.78
EV/EBITx
51.02
51.03
56.79
59.37
62.30
62.34
69.36
66.35
62.56
63.61
37.07
63.61
62.32
41
4.54
FCF yield (avg)%
6.70
7.89
5.55
6.83
4.94
3.99
6.24
3.96
3.89
1.46
17.77
3.96
5.24
36
23.73
FCF margin%
29.26
26.65
23.74
23.51
22.41
24.77
23.74
20.78
20.15
20.46
14.23
20.78
23.62
81
1.272
FCF / Net incomex
0.346
0.394
0.416
0.432
0.447
0.421
0.401
0.456
0.492
0.528
1.393
0.456
0.427
20
4.33
ROIC%
21.10
20.44
20.70
22.22
22.78
23.25
25.55
24.40
22.23
23.32
21.28
23.32
22.51
37
28.15
Return on equity%
5.47
3.02
3.32
1.20
0.40
0.40
0.40
0.40
1.50
2.57
29.45
0.40
1.35
93
26.52
Return on assets%
11.07
10.49
10.96
13.49
13.16
11.18
8.47
10.92
11.55
12.61
7.70
11.18
11.13
14
0.83
EPSNT$
1.66
1.92
1.98
2.26
2.64
2.96
3.05
3.39
3.93
3.95
0.87
8.42%
9.00%
—
29.69
EPS growth%
9.54
8.73
9.80
11.95
10.66
9.60
9.72
8.84
7.09
6.49
3.31
8.84
9.57
85
1.98
Bookvalue per shNT$
3.47
4.18
4.44
5.05
5.27
5.44
5.70
6.11
6.63
6.84
0.80
5.35%
8.90%
—
0.49
FCF per shareNT$
0.80
0.82
0.82
0.78
0.83
0.79
0.75
0.70
0.74
0.70
0.43
(3.46%)
(2.05%)
—
1.96
Dividend per shNT$
0.70
0.79
0.85
0.98
1.10
1.08
1.06
1.10
1.05
1.02
0.84
(1.55%)
4.12%
—
27.27
Div yield (avg)%
10.03
11.14
11.50
13.19
12.14
9.86
8.40
9.90
11.76
13.20
19.41
9.90
11.32
87
20.35
Payout ratio%
24.12
27.05
24.83
26.63
25.09
26.42
25.54
26.10
23.80
25.67
27.79
25.67
25.61
79
47.16
Shares (diluted)M
51.35
54.46
60.18
62.68
69.06
73.97
84.41
92.90
101.5
107.9
47.80
9.34%
9.08%
76
3.38
Buyback yield%
26.82
27.27
28.46
26.48
26.53
27.21
24.67
21.72
23.17
21.82
2.08
23.17
26.51
15
1.049
D/E ratiox
0.475
0.535
0.567
0.651
0.687
0.732
0.780
0.887
0.849
0.818
1.743
0.818
0.709
86
176.3
Enterprise valueNT$M
250.0
244.3
258.5
253.9
231.7
217.5
205.1
201.4
212.6
209.3
243.0
(2.01%)
(1.00%)
83
80.83
LT debtNT$M
122.8
141.2
148.0
163.0
187.1
199.4
206.3
235.9
263.5
300.3
241.3
9.93%
9.85%
10
Cost of revenue
0.45%
1.03×
Operating expenses
(0.46%)
0.94×
Goodwill & intangibles
19.62%
Property and equipment
18.81%