179.8
RevenueNT$M
267.3
265.7
269.3
277.6
279.4
281.1
286.0
286.5
293.0
295.7
188.1
1.14%
1.28%
25
24.14
Revenue growth%
12.40
12.33
14.04
15.15
13.50
13.25
14.97
13.94
14.32
15.84
4.67
14.32
13.99
65
6.48
Gross margin%
22.70
24.91
25.57
25.21
26.26
26.60
26.14
25.78
28.53
31.33
15.93
26.60
25.96
39
28.73
Operating margin%
2.79
2.83
2.81
3.50
3.11
5.59
8.45
11.29
9.44
9.36
19.09
9.36
4.54
20
16.79
Net margin%
22.68
21.94
19.99
21.80
22.87
20.86
20.93
23.02
20.73
22.48
17.20
20.93
21.87
16
23.10
P/E ratio (avg)x
40.73
43.18
42.80
41.70
46.62
44.96
47.40
46.16
44.69
49.11
10.47
46.16
44.82
36
19.28
EV/EBITx
30.96
33.37
38.83
40.96
42.83
44.29
46.50
46.29
54.68
61.48
8.497
46.50
43.56
76
6.30
FCF yield (avg)%
16.76
15.61
16.84
18.31
19.99
20.76
20.92
20.54
19.10
19.07
23.50
20.54
19.09
41
26.69
FCF margin%
3.89
3.78
1.28
0.40
1.42
2.63
1.68
3.85
4.10
1.98
21.41
2.63
2.31
38
1.508
FCF / Net incomex
1.842
2.040
2.236
2.653
3.088
3.522
4.167
4.959
5.801
6.894
1.123
4.959
3.305
33
4.29
ROIC%
20.50
22.64
19.84
17.42
19.49
18.97
18.40
17.24
15.34
15.01
11.04
17.24
18.68
69
21.84
Return on equity%
22.70
21.08
23.39
20.65
21.69
18.80
17.70
17.79
16.23
14.98
27.03
17.70
19.72
92
24.16
Return on assets%
14.61
16.47
13.57
16.23
17.56
19.44
17.55
19.80
16.98
18.24
6.10
18.24
17.26
67
0.51
EPSNT$
0.50
0.52
0.54
0.58
0.68
0.67
0.74
0.82
0.88
0.88
0.56
5.44%
5.60%
—
24.18
EPS growth%
28.48
30.03
31.17
29.00
30.12
30.84
29.68
31.51
30.75
33.34
16.95
30.84
30.44
84
0.27
Bookvalue per shNT$
0.37
0.44
0.47
0.50
0.56
0.57
0.61
0.59
0.69
0.68
0.63
3.77%
5.55%
—
1.20
FCF per shareNT$
0.43
0.49
0.48
0.48
0.50
0.52
0.57
0.60
0.64
0.61
0.95
4.34%
5.18%
—
0.39
Dividend per shNT$
1.00
0.89
0.89
0.86
0.93
0.90
0.83
0.89
0.97
0.89
0.20
(0.93%)
(2.13%)
—
20.54
Div yield (avg)%
12.41
14.64
15.73
17.51
17.34
18.61
21.26
18.72
17.09
18.54
17.67
18.61
17.43
73
19.73
Payout ratio%
11.50
10.90
8.65
10.83
9.70
9.36
11.52
11.65
12.29
13.49
14.07
11.65
11.20
11
97.08
Shares (diluted)M
125.1
142.2
141.9
165.9
166.6
165.8
182.9
207.2
231.5
258.3
95.95
9.17%
8.22%
88
25.18
Buyback yield%
8.95
10.59
13.16
12.65
11.63
9.55
11.12
12.83
15.46
15.77
7.22
12.83
12.14
54
0.686
D/E ratiox
0.791
0.760
0.781
0.860
0.842
0.877
0.848
0.845
0.861
0.946
0.413
0.861
0.846
55
140.4
Enterprise valueNT$M
197.1
203.4
220.0
220.2
233.4
231.2
263.8
256.8
271.0
310.3
258.6
5.86%
4.82%
9
69.89
LT debtNT$M
177.1
199.1
210.5
189.1
184.3
207.5
187.4
197.5
180.2
169.5
14.87
(1.65%)
(0.57%)
16
Cost of revenue
1.28%
1.00×
Operating expenses
1.81%
1.05×
Cash and investments
17.77%
Spread over hurdle
11.85%