318.3
RevenueNT$M
305.3
303.9
311.3
308.8
309.4
309.2
316.3
320.2
328.4
329.8
347.6
1.28%
0.70%
53
7.81
Revenue growth%
33.06
31.33
32.47
32.19
34.29
31.96
31.04
32.39
32.35
33.69
12.45
32.35
32.37
5
22.47
Gross margin%
25.04
23.26
25.48
27.92
30.82
29.11
31.70
33.54
34.62
31.63
18.81
31.70
29.96
49
26.22
Operating margin%
24.20
26.63
26.20
24.48
25.12
26.98
24.52
26.23
27.21
26.77
29.28
26.77
26.22
33
9.23
Net margin%
26.08
25.44
27.92
30.40
33.38
32.87
32.81
32.52
32.81
34.79
26.37
32.81
32.66
33
11.87
P/E ratio (avg)x
19.76
19.20
21.86
22.04
25.77
27.63
29.44
33.49
39.39
38.64
34.55
33.49
26.70
38
34.96
EV/EBITx
20.69
21.53
19.14
18.00
18.13
18.66
18.62
16.35
15.29
15.15
22.42
16.35
18.37
87
25.63
FCF yield (avg)%
17.00
18.29
19.06
20.32
18.76
20.56
19.82
19.01
21.77
20.33
4.84
20.33
19.44
22
27.87
FCF margin%
1.89
3.77
6.51
8.39
8.93
10.57
7.76
6.24
4.52
2.63
21.17
6.24
6.37
71
0.199
FCF / Net incomex
2.326
2.682
2.727
2.878
3.264
3.751
4.149
4.881
5.307
6.080
0.730
4.881
3.508
14
9.95
ROIC%
1.92
1.58
3.90
6.82
5.08
7.18
8.13
10.26
9.81
9.41
11.28
9.41
7.00
16
20.75
Return on equity%
37.12
36.49
33.80
33.57
31.23
30.19
29.89
27.96
28.66
30.89
8.04
29.89
31.06
15
11.38
Return on assets%
28.58
27.46
25.17
27.04
29.63
31.93
30.22
28.00
26.60
27.53
22.18
28.00
27.77
57
0.68
EPSNT$
0.66
0.62
0.64
0.59
0.61
0.60
0.54
0.53
0.59
0.58
0.75
(0.78%)
(2.12%)
—
5.59
EPS growth%
8.23
9.16
10.74
8.08
6.35
3.56
5.87
4.99
5.19
7.93
12.93
5.19
7.14
74
0.64
Bookvalue per shNT$
1.06
1.06
1.12
1.15
1.16
1.19
1.10
1.01
1.13
1.24
0.41
1.42%
1.41%
—
1.36
FCF per shareNT$
1.47
1.47
1.41
1.38
1.51
1.49
1.65
1.72
1.80
1.74
1.37
2.82%
1.50%
—
1.14
Dividend per shNT$
0.88
0.97
1.04
1.01
0.90
0.95
0.97
0.96
1.01
1.04
1.50
2.88%
1.41%
—
5.13
Div yield (avg)%
22.48
22.72
21.82
23.82
23.82
23.49
24.57
22.46
23.56
24.99
11.37
23.56
23.52
94
16.02
Payout ratio%
14.24
12.45
12.99
10.02
8.99
6.02
7.63
5.06
3.49
0.98
16.11
5.06
8.31
52
112.0
Shares (diluted)M
108.2
92.60
88.36
81.62
73.53
77.03
69.96
67.61
66.84
65.71
110.8
(2.22%)
(5.59%)
31
8.56
Buyback yield%
24.60
26.63
27.35
26.67
28.27
30.87
33.15
32.59
31.73
30.55
28.54
31.73
29.41
42
0.719
D/E ratiox
0.978
1.093
1.095
1.205
1.221
1.462
1.689
1.664
2.004
2.258
1.155
1.689
1.341
14
165.9
Enterprise valueNT$M
330.0
357.4
422.2
464.4
507.8
591.9
632.7
604.1
714.5
783.8
329.1
9.07%
10.88%
76
152.6
LT debtNT$M
78.79
67.83
72.67
76.07
71.24
66.14
70.47
66.27
58.96
54.88
186.2
(5.08%)
(3.71%)
65
Cost of revenue
0.64%
0.99×
Operating expenses
0.19%
0.95×
Property and equipment
17.57%
Cash and investments
15.60%
Goodwill & intangibles
14.80%