266.0
RevenueNT$M
232.1
236.4
243.8
258.6
271.9
278.0
295.9
308.5
316.4
335.5
283.1
4.29%
4.32%
43
18.57
Revenue growth%
6.86
7.34
7.91
7.92
10.20
7.95
4.97
2.36
0.88
3.13
23.96
3.13
7.10
54
24.78
Gross margin%
12.94
13.89
14.40
15.40
15.21
14.05
12.97
14.91
13.03
12.88
4.72
13.03
13.97
68
12.94
Operating margin%
11.47
10.41
10.27
12.71
14.16
17.14
17.02
18.14
18.13
15.60
18.90
17.14
14.88
21
26.20
Net margin%
14.42
11.43
14.28
11.79
13.52
11.94
9.29
10.65
10.16
9.57
14.37
10.16
11.61
20
35.43
P/E ratio (avg)x
33.01
30.12
29.58
31.76
35.13
31.90
28.63
27.06
27.65
29.41
10.18
28.63
29.85
37
6.718
EV/EBITx
28.12
25.45
26.91
29.72
31.59
32.78
29.08
28.65
26.15
26.48
16.22
28.65
28.39
88
17.32
FCF yield (avg)%
5.40
5.06
6.26
8.87
9.21
7.89
10.27
9.54
7.72
6.78
10.02
7.89
7.80
34
8.28
FCF margin%
12.05
13.84
12.58
15.13
15.38
12.53
10.04
10.49
9.77
7.51
10.25
10.04
12.29
12
1.519
FCF / Net incomex
1.318
1.485
1.589
1.525
1.628
1.664
1.721
1.603
1.732
1.645
0.588
1.664
1.615
61
29.07
ROIC%
2.43
0.40
0.40
0.40
2.28
0.40
1.61
2.57
4.00
1.26
7.97
1.61
1.44
27
23.25
Return on equity%
26.95
27.78
26.91
25.46
25.00
27.64
27.77
27.95
24.99
23.22
26.55
27.64
26.93
31
2.83
Return on assets%
10.22
12.80
15.01
12.42
9.46
10.48
13.12
12.20
12.63
10.20
22.01
12.20
12.31
84
0.65
EPSNT$
3.03
2.96
3.02
2.84
2.91
3.26
3.49
3.70
3.74
3.67
0.67
4.74%
2.08%
—
17.73
EPS growth%
19.39
21.59
23.26
20.95
18.59
20.99
20.16
19.92
18.87
18.59
9.36
19.92
20.04
89
1.59
Bookvalue per shNT$
2.44
2.64
2.44
2.17
1.88
1.84
1.67
1.64
1.81
1.81
1.96
(0.80%)
(3.20%)
—
3.81
FCF per shareNT$
1.67
1.84
1.94
1.97
2.09
2.25
2.27
2.55
3.04
3.07
3.84
8.06%
6.16%
—
1.23
Dividend per shNT$
1.42
1.39
1.52
1.64
1.63
1.85
2.01
1.80
1.69
1.82
1.38
2.19%
2.93%
—
10.20
Div yield (avg)%
28.27
30.48
33.24
31.09
32.67
31.17
32.48
30.86
33.25
32.89
12.56
32.48
31.82
16
25.20
Payout ratio%
6.86
7.35
9.53
10.66
9.36
7.70
5.00
5.77
5.21
4.62
21.50
5.21
7.10
13
65.11
Shares (diluted)M
112.5
116.7
120.2
135.4
147.1
161.1
167.3
192.0
200.1
228.0
66.19
9.15%
7.65%
27
20.00
Buyback yield%
21.11
18.29
19.28
18.03
19.53
21.83
24.70
26.66
27.38
28.56
18.10
26.66
21.47
21
0.189
D/E ratiox
1.719
1.667
1.486
1.323
1.248
1.236
1.286
1.135
1.189
1.211
1.608
1.211
1.267
49
117.8
Enterprise valueNT$M
239.4
275.5
277.7
304.3
349.1
372.1
391.4
405.6
457.9
475.6
34.22
6.38%
8.62%
30
188.0
LT debtNT$M
387.1
405.7
404.9
475.1
476.4
514.8
530.1
524.1
567.3
568.3
84.59
3.59%
4.54%
13
Cost of revenue
4.46%
1.01×
Operating expenses
4.20%
0.99×
Cash and investments
15.53%
Spread over hurdle
25.02%