24.81
RevenueNT$M
173.2
175.8
173.3
175.2
173.8
175.2
175.9
174.0
171.4
171.8
25.41
(0.23%)
(0.07%)
57
24.71
Revenue growth%
25.98
25.51
25.60
23.38
21.89
24.72
22.18
20.80
20.20
19.62
13.64
20.80
22.78
31
3.87
Gross margin%
19.49
16.80
14.67
11.75
13.98
14.93
16.40
14.41
16.27
14.64
4.97
14.93
14.80
16
27.03
Operating margin%
20.51
23.28
26.06
26.33
23.43
26.15
26.53
23.93
24.68
22.83
22.98
24.68
24.31
48
22.32
Net margin%
29.81
32.28
29.44
29.80
30.34
31.65
28.76
27.14
27.23
26.03
4.54
27.23
29.62
70
20.17
P/E ratio (avg)x
48.30
50.82
60.90
61.47
71.88
78.31
90.61
88.86
103.2
114.3
27.74
90.61
75.10
47
9.664
EV/EBITx
34.05
32.94
37.70
37.24
41.71
46.06
48.33
49.76
54.92
63.62
9.490
49.76
43.89
91
22.48
FCF yield (avg)%
8.07
9.33
8.16
7.14
7.23
8.10
10.50
12.26
10.18
12.55
4.53
10.50
8.75
37
3.50
FCF margin%
17.89
18.29
15.89
13.52
12.79
11.25
11.27
12.87
14.12
16.91
13.68
12.87
13.82
12
0.309
FCF / Net incomex
0.099
0.096
0.102
0.103
0.100
0.092
0.088
0.081
0.072
0.072
0.716
0.081
0.094
63
16.51
ROIC%
6.26
4.91
6.09
3.15
5.62
7.00
4.26
3.80
3.24
0.64
16.19
3.80
4.58
11
19.61
Return on equity%
8.38
10.71
12.74
10.65
10.26
11.86
14.52
13.21
14.78
15.63
10.78
14.52
12.30
7
8.07
Return on assets%
12.11
10.01
8.89
7.71
8.95
8.09
6.17
5.98
3.92
4.47
24.13
5.98
7.90
43
0.23
EPSNT$
0.67
0.60
0.54
0.51
0.47
0.43
0.40
0.41
0.38
0.39
0.26
(3.55%)
(6.00%)
—
12.53
EPS growth%
12.21
12.19
13.02
14.51
14.74
14.39
15.96
13.45
14.79
12.64
7.47
14.39
13.92
84
0.83
Bookvalue per shNT$
0.24
0.25
0.27
0.28
0.32
0.36
0.38
0.40
0.37
0.40
0.49
4.37%
5.95%
—
0.27
FCF per shareNT$
0.70
0.62
0.65
0.68
0.74
0.72
0.78
0.73
0.72
0.69
0.35
(1.19%)
(0.24%)
—
0.17
Dividend per shNT$
0.48
0.51
0.52
0.54
0.61
0.68
0.66
0.70
0.64
0.67
0.44
1.68%
4.50%
—
2.79
Div yield (avg)%
3.33
1.08
3.82
3.89
3.03
3.16
0.64
2.86
5.23
5.88
15.42
3.16
3.25
72
2.22
Payout ratio%
27.42
25.74
22.80
23.07
23.07
21.42
18.79
18.42
19.82
17.77
13.52
18.79
22.11
40
147.8
Shares (diluted)M
239.7
237.9
275.0
286.0
296.9
322.4
330.9
358.0
373.6
423.8
152.0
7.38%
7.87%
27
8.09
Buyback yield%
11.68
11.48
13.84
11.53
9.69
7.86
5.27
5.85
7.71
8.80
2.03
7.71
9.25
21
0.933
D/E ratiox
1.707
1.903
2.054
2.349
2.375
2.706
3.069
3.518
3.716
4.023
1.365
3.518
2.541
66
37.52
Enterprise valueNT$M
255.1
251.4
257.1
287.9
330.5
307.4
323.3
306.9
331.5
360.1
21.29
1.73%
4.90%
83
18.83
LT debtNT$M
38.06
35.01
35.44
36.23
35.72
33.07
35.26
31.46
34.91
31.88
21.69
(2.25%)
(2.63%)
15
Cost of revenue
0.12%
1.02×
Operating expenses
(0.35%)
0.97×
Goodwill & intangibles
19.74%