131.6
RevenueNT$M
164.7
169.0
175.4
180.4
180.9
187.2
192.7
195.9
205.8
214.2
134.3
3.44%
3.16%
85
20.83
Revenue growth%
7.86
4.90
2.16
1.93
3.14
1.28
1.81
0.40
2.26
0.40
21.81
1.28
2.04
57
18.61
Gross margin%
14.96
17.84
15.55
14.84
17.35
15.52
15.52
12.98
14.39
12.89
16.10
14.39
15.24
69
6.78
Operating margin%
9.19
6.29
5.85
4.30
2.02
4.14
2.00
0.40
0.40
1.21
7.14
1.21
3.08
88
26.21
Net margin%
15.08
14.63
15.72
16.62
15.56
17.65
15.05
15.76
18.12
19.50
10.85
17.65
15.74
53
33.39
P/E ratio (avg)x
66.06
68.09
74.54
76.99
90.18
94.47
103.0
100.3
101.3
121.3
36.90
101.3
92.33
27
16.41
EV/EBITx
30.55
28.75
31.43
33.65
32.60
30.39
31.67
31.18
34.75
30.60
27.39
31.18
31.30
30
7.81
FCF yield (avg)%
16.80
15.27
16.87
16.06
14.37
14.28
12.81
14.92
14.03
16.77
4.50
14.28
15.10
38
28.65
FCF margin%
14.80
16.63
18.93
19.93
22.82
21.54
20.23
17.51
18.27
20.65
5.26
20.23
19.43
55
1.694
FCF / Net incomex
0.929
0.943
1.004
0.941
0.947
1.056
1.082
1.023
0.961
0.968
1.788
1.023
0.964
47
8.87
ROIC%
0.40
3.27
3.07
5.71
8.70
6.81
8.56
6.23
8.74
6.71
26.41
6.81
6.47
61
15.75
Return on equity%
18.15
18.68
15.77
16.47
14.31
15.80
16.10
18.73
19.45
16.53
20.16
16.53
16.50
36
9.09
Return on assets%
21.93
22.51
22.51
19.74
18.70
16.71
15.66
16.87
18.00
15.70
8.56
16.71
18.35
9
1.76
EPSNT$
2.89
3.06
3.20
3.12
3.44
3.76
3.75
3.71
4.21
4.98
1.84
7.66%
6.63%
—
15.84
EPS growth%
9.99
11.47
11.79
11.27
10.21
9.23
9.89
6.92
7.87
8.95
17.11
8.95
9.94
57
1.96
Bookvalue per shNT$
1.65
1.69
1.87
1.71
1.67
1.54
1.70
1.62
1.51
1.48
2.41
(2.36%)
(0.34%)
—
0.83
FCF per shareNT$
1.47
1.58
1.58
1.71
1.94
2.02
2.30
2.69
2.99
3.57
2.54
13.00%
10.70%
—
2.07
Dividend per shNT$
2.63
2.44
2.54
2.70
2.98
2.95
2.82
3.17
3.17
3.03
2.55
0.34%
1.08%
—
10.09
Div yield (avg)%
10.97
13.34
14.28
13.60
16.27
16.68
14.79
11.85
9.77
11.91
23.91
11.91
13.47
24
7.45
Payout ratio%
30.35
30.64
33.17
33.91
32.83
35.12
37.38
36.44
38.81
36.05
28.86
36.44
34.51
22
77.14
Shares (diluted)M
113.2
105.1
110.4
120.1
137.3
158.5
167.8
194.0
208.5
196.1
78.96
7.38%
7.19%
40
27.90
Buyback yield%
24.93
26.52
23.88
25.66
24.56
23.92
25.00
22.74
22.92
23.70
2.70
23.70
24.24
17
0.723
D/E ratiox
0.862
0.903
0.873
0.926
1.037
1.019
1.126
1.056
1.061
1.045
0.749
1.056
1.028
88
48.67
Enterprise valueNT$M
45.09
46.71
45.63
51.87
53.12
56.99
52.41
55.42
61.71
64.43
153.4
3.93%
3.82%
45
197.5
LT debtNT$M
151.4
149.2
172.6
188.5
194.2
208.0
211.5
209.9
221.3
222.4
105.8
2.76%
3.37%
82
Cost of revenue
3.18%
1.00×
Operating expenses
2.74%
0.96×
Cash and investments
18.01%