67.49
RevenueNT$M
277.8
291.7
308.7
317.9
330.5
346.9
368.0
379.4
396.2
418.7
74.66
4.84%
4.38%
85
15.78
Revenue growth%
25.82
27.39
28.76
30.01
27.38
29.34
28.87
26.06
27.43
30.29
3.44
28.87
28.10
82
17.98
Gross margin%
25.12
24.03
22.63
21.63
20.60
20.26
20.27
19.17
16.64
15.98
5.21
19.17
20.44
25
3.69
Operating margin%
13.69
12.04
10.91
13.88
11.37
9.37
7.04
9.40
8.08
7.34
5.08
8.08
10.16
72
23.38
Net margin%
21.84
21.44
21.60
20.01
21.84
19.36
16.79
16.56
17.24
16.44
4.88
16.79
19.68
91
18.93
P/E ratio (avg)x
26.11
26.83
27.58
25.18
28.76
30.36
33.59
37.54
38.66
36.89
15.81
36.89
29.56
71
13.35
EV/EBITx
22.71
24.86
22.47
21.39
24.00
24.19
27.08
28.26
30.61
30.64
6.560
28.26
24.53
61
18.63
FCF yield (avg)%
24.51
24.37
24.90
23.94
22.13
23.39
22.31
21.51
23.89
25.87
29.74
23.39
23.91
90
11.21
FCF margin%
18.34
19.99
19.34
17.94
16.62
18.12
20.76
23.07
20.09
18.29
20.17
20.09
18.84
86
0.797
FCF / Net incomex
0.348
0.345
0.369
0.364
0.368
0.397
0.426
0.412
0.414
0.403
0.241
0.412
0.383
16
19.35
ROIC%
25.45
24.14
23.77
23.10
25.69
28.57
30.62
30.70
30.22
31.56
15.19
30.62
27.13
65
25.31
Return on equity%
10.52
10.27
12.10
14.43
12.85
15.46
16.25
16.95
14.39
12.19
24.14
15.46
13.62
29
25.93
Return on assets%
12.68
12.23
9.35
12.13
12.11
11.86
10.98
9.15
8.08
6.62
20.92
9.15
11.42
81
2.01
EPSNT$
1.00
1.01
1.11
1.13
1.28
1.34
1.32
1.49
1.61
1.49
2.24
3.09%
4.51%
—
18.99
EPS growth%
0.40
2.57
1.33
1.87
2.54
5.11
3.25
2.33
2.51
2.35
18.23
2.51
2.43
66
2.08
Bookvalue per shNT$
0.56
0.62
0.71
0.72
0.72
0.81
0.83
0.96
1.06
1.23
1.53
11.26%
8.65%
—
1.69
FCF per shareNT$
2.94
3.11
3.44
3.51
3.71
3.71
3.67
4.09
4.90
5.66
1.97
8.85%
8.00%
—
0.87
Dividend per shNT$
2.20
2.27
2.15
2.15
1.99
1.98
2.06
1.93
1.89
2.00
1.29
0.10%
0.15%
—
17.42
Div yield (avg)%
25.61
22.73
20.32
20.15
20.67
22.77
20.77
20.82
21.23
23.28
22.39
21.23
21.03
87
9.15
Payout ratio%
27.74
26.67
28.14
26.29
27.58
27.16
28.83
31.46
28.82
27.33
24.16
28.82
27.66
13
60.23
Shares (diluted)M
69.61
73.58
72.66
75.96
81.82
92.46
94.18
94.86
104.1
104.0
60.93
4.90%
4.84%
30
22.43
Buyback yield%
28.63
28.73
28.76
31.63
31.30
32.45
30.01
29.43
28.55
30.93
4.40
30.01
29.72
88
1.002
D/E ratiox
0.733
0.669
0.745
0.760
0.807
0.831
0.940
1.007
0.946
0.932
1.712
0.940
0.819
69
73.74
Enterprise valueNT$M
176.5
161.8
160.0
159.6
175.5
183.8
185.5
171.8
150.2
144.2
164.8
(3.85%)
(1.31%)
11
221.9
LT debtNT$M
210.9
233.7
243.1
244.8
240.8
233.9
211.1
213.1
223.8
201.3
94.00
(3.52%)
(1.15%)
65
Cost of revenue
4.21%
0.98×
Operating expenses
4.07%
0.97×
Property and equipment
19.30%