115.7
RevenueNT$M
72.50
79.46
86.97
95.42
101.4
110.7
117.1
124.3
136.4
150.6
122.8
8.24%
8.29%
7
17.21
Revenue growth%
6.02
5.46
5.93
7.09
6.89
8.74
7.14
9.57
7.85
7.29
29.76
7.85
7.11
36
6.52
Gross margin%
4.34
3.04
5.33
2.36
2.44
0.76
1.33
0.40
2.82
3.10
11.67
1.33
2.63
50
11.63
Operating margin%
11.58
10.50
10.85
9.55
11.49
13.20
12.22
13.43
13.79
11.41
9.75
13.20
11.53
63
23.22
Net margin%
9.01
6.68
6.30
4.06
3.14
4.40
5.95
5.49
4.85
3.34
26.14
4.85
5.17
46
6.570
P/E ratio (avg)x
23.07
22.51
24.04
26.99
26.99
28.34
28.47
29.36
30.03
33.90
12.46
29.36
27.66
47
15.38
EV/EBITx
32.90
30.81
28.10
28.16
29.50
30.31
33.15
33.34
34.47
38.63
34.42
33.34
31.85
40
20.69
FCF yield (avg)%
9.44
9.42
11.60
10.20
11.09
13.88
15.38
17.57
16.22
15.03
25.29
15.38
12.74
57
2.33
FCF margin%
27.24
30.12
32.56
31.57
33.88
36.08
38.47
38.45
35.91
34.98
18.61
36.08
34.43
77
1.481
FCF / Net incomex
1.570
1.361
1.398
1.317
1.183
1.282
1.357
1.425
1.358
1.279
1.114
1.357
1.358
65
4.50
ROIC%
17.49
19.29
20.51
18.97
20.14
19.23
19.11
19.54
20.95
21.88
5.51
19.54
19.41
29
12.31
Return on equity%
23.14
25.40
25.00
23.25
23.65
22.23
24.86
22.86
21.76
23.97
14.44
22.86
23.45
30
5.29
Return on assets%
28.59
29.59
29.18
29.59
28.31
28.13
25.91
25.01
27.58
25.55
13.17
25.91
28.22
46
1.32
EPSNT$
1.33
1.42
1.38
1.27
1.33
1.34
1.24
1.15
1.08
1.21
1.46
(1.82%)
0.02%
—
4.64
EPS growth%
22.49
24.21
22.61
23.66
24.31
26.44
25.99
23.76
22.59
20.43
5.78
23.76
23.71
94
0.52
Bookvalue per shNT$
1.35
1.53
1.48
1.73
1.69
1.76
2.04
2.02
2.18
2.41
2.80
7.39%
6.54%
—
2.06
FCF per shareNT$
0.72
0.69
0.63
0.62
0.63
0.69
0.68
0.62
0.57
0.60
1.27
(1.07%)
(1.65%)
—
2.99
Dividend per shNT$
2.95
3.45
3.87
3.86
4.22
4.15
4.55
4.61
4.75
5.05
2.06
3.65%
7.00%
—
8.33
Div yield (avg)%
9.66
11.37
12.06
13.44
16.31
16.81
18.76
18.23
15.36
16.77
27.28
16.81
15.84
25
4.59
Payout ratio%
13.00
12.04
11.00
11.58
10.10
11.76
14.28
15.72
15.27
18.21
10.51
15.27
12.52
37
43.68
Shares (diluted)M
44.93
45.49
51.12
46.04
49.16
50.11
45.94
45.29
50.43
45.59
42.72
(1.50%)
0.31%
89
28.18
Buyback yield%
22.71
20.18
19.91
18.33
20.92
18.02
15.62
16.79
14.61
13.07
3.88
15.62
18.18
64
1.791
D/E ratiox
0.685
0.691
0.751
0.890
1.030
1.090
1.268
1.238
1.336
1.592
1.477
1.268
1.060
47
88.65
Enterprise valueNT$M
150.7
168.4
188.7
192.4
216.7
234.9
258.7
300.1
346.0
383.3
162.0
12.08%
11.27%
63
45.08
LT debtNT$M
72.25
78.99
84.70
83.72
85.78
87.30
91.13
95.82
114.5
116.9
128.2
6.39%
6.89%
30
Cost of revenue
8.29%
1.00×
Operating expenses
8.18%
0.99×
Spread over hurdle
35.18%