246.7
RevenueNT$M
435.6
433.5
445.0
435.6
434.9
428.7
436.7
445.7
454.2
461.8
262.0
1.21%
0.69%
87
9.45
Revenue growth%
4.08
4.82
5.39
7.59
6.76
5.26
7.41
6.89
7.29
5.01
2.11
6.89
6.07
56
17.43
Gross margin%
18.71
17.42
14.89
15.22
14.43
13.32
15.61
13.14
15.64
14.35
20.29
14.35
15.06
61
7.52
Operating margin%
24.99
22.98
23.53
20.69
21.26
23.14
25.54
26.92
29.61
27.83
7.07
26.92
24.26
33
25.42
Net margin%
9.49
10.46
9.04
9.80
10.74
10.38
8.36
8.90
8.85
7.76
21.42
8.85
9.27
80
10.82
P/E ratio (avg)x
38.33
40.45
40.27
41.43
42.29
47.14
49.40
52.92
52.43
58.97
6.305
52.43
44.71
83
19.85
EV/EBITx
43.19
41.78
43.97
48.69
55.64
56.50
62.28
58.85
63.83
60.54
21.40
60.54
56.07
68
15.55
FCF yield (avg)%
2.91
4.28
7.18
8.40
7.76
5.71
3.78
3.91
4.94
7.43
9.24
4.94
5.32
74
24.77
FCF margin%
24.40
24.54
26.20
28.29
27.67
30.32
31.09
28.28
29.38
29.67
16.29
29.67
28.28
10
0.301
FCF / Net incomex
0.490
0.485
0.502
0.483
0.485
0.455
0.515
0.528
0.512
0.483
1.634
0.512
0.488
62
19.36
ROIC%
0.40
0.40
0.40
0.40
0.40
1.00
2.18
1.38
0.40
2.70
18.93
1.38
0.40
80
16.18
Return on equity%
3.99
6.42
3.58
0.96
3.79
5.38
3.08
5.31
4.39
5.31
25.72
5.31
4.19
41
2.48
Return on assets%
20.11
17.53
18.17
17.96
19.75
22.32
21.29
24.15
21.70
19.39
5.05
21.70
19.93
77
0.44
EPSNT$
0.92
0.95
1.01
1.04
1.19
1.37
1.47
1.51
1.68
1.67
0.46
7.04%
7.68%
—
16.97
EPS growth%
19.75
22.35
23.22
21.70
24.46
22.71
24.61
26.78
28.78
28.58
6.43
26.78
23.84
91
0.34
Bookvalue per shNT$
0.32
0.34
0.33
0.35
0.37
0.36
0.32
0.32
0.29
0.28
1.50
(5.25%)
(0.90%)
—
1.66
FCF per shareNT$
1.04
0.96
0.86
0.92
0.97
0.85
0.83
0.85
0.86
0.74
1.74
(5.27%)
(4.01%)
—
1.59
Dividend per shNT$
1.62
1.66
1.64
1.80
1.79
1.84
2.10
2.06
2.24
2.55
0.70
7.36%
5.21%
—
14.03
Div yield (avg)%
10.19
10.91
13.17
15.62
13.74
10.75
8.59
5.95
8.29
5.83
15.43
8.29
10.47
19
5.57
Payout ratio%
9.21
6.87
5.64
6.81
6.60
3.96
1.74
0.40
0.40
2.87
17.48
1.74
4.80
34
150.6
Shares (diluted)M
240.7
278.7
317.5
342.5
405.1
395.6
456.7
478.6
500.9
588.3
148.8
7.75%
10.16%
47
28.23
Buyback yield%
8.10
8.65
9.67
7.71
9.00
11.32
11.26
12.27
11.54
13.82
23.27
11.54
10.46
25
0.348
D/E ratiox
0.603
0.568
0.481
0.464
0.451
0.432
0.403
0.345
0.322
0.339
0.335
0.345
0.442
46
317.7
Enterprise valueNT$M
336.1
303.6
328.3
369.7
402.8
363.3
332.3
305.9
327.0
350.0
99.20
(2.77%)
0.58%
57
55.89
LT debtNT$M
228.7
250.1
241.9
269.3
295.8
279.3
253.9
256.5
270.1
272.4
137.8
(1.63%)
1.60%
71
Cost of revenue
0.86%
1.02×
Operating expenses
0.42%
0.97×
Property and equipment
17.98%