790.6
RevenueNT$M
657.3
662.0
654.4
661.3
678.3
671.8
671.8
665.6
679.9
684.9
848.6
0.19%
0.43%
50
8.28
Revenue growth%
14.68
16.91
17.00
18.67
19.80
18.05
18.19
18.75
21.38
24.30
18.74
18.75
18.43
86
29.85
Gross margin%
21.58
20.24
19.89
19.34
17.98
19.07
17.12
17.32
15.10
13.15
8.39
17.12
18.52
36
8.99
Operating margin%
20.52
18.86
17.93
17.75
17.27
15.24
15.54
14.27
16.70
16.33
19.77
15.54
16.99
88
3.68
Net margin%
25.37
22.96
25.63
27.95
26.21
23.91
25.23
22.57
25.10
25.44
9.51
25.10
25.30
90
33.94
P/E ratio (avg)x
14.07
14.54
17.02
17.17
19.19
21.38
23.37
22.78
23.00
23.14
6.859
23.00
20.28
24
28.62
EV/EBITx
50.47
50.97
58.16
69.35
71.32
85.06
84.14
93.31
93.53
99.43
19.76
93.31
77.73
39
13.30
FCF yield (avg)%
33.22
30.73
30.72
31.87
32.51
32.27
32.35
29.84
32.83
31.82
2.77
32.27
32.07
88
13.54
FCF margin%
5.31
6.78
9.58
12.37
13.75
15.55
18.19
19.72
18.64
18.82
23.52
18.64
14.65
60
0.593
FCF / Net incomex
0.888
0.908
0.980
1.078
1.070
1.047
1.073
0.997
1.007
1.135
0.834
1.047
1.027
17
17.21
ROIC%
12.37
9.44
12.17
15.12
13.25
10.99
12.32
13.78
14.94
12.09
7.75
12.32
12.34
30
20.22
Return on equity%
5.20
3.51
1.53
2.89
3.99
6.72
6.39
4.37
2.63
4.99
21.43
4.99
4.18
60
2.50
Return on assets%
24.99
27.11
24.96
24.78
24.12
25.69
26.33
23.38
22.86
25.71
23.18
25.69
24.98
85
0.18
EPSNT$
0.42
0.44
0.45
0.48
0.48
0.50
0.61
0.61
0.65
0.78
0.20
10.27%
6.54%
—
7.72
EPS growth%
20.41
21.59
21.44
18.66
21.56
19.67
21.49
18.85
18.22
20.89
12.91
19.67
20.65
38
0.15
Bookvalue per shNT$
0.40
0.42
0.37
0.33
0.28
0.25
0.22
0.22
0.20
0.19
0.21
(7.48%)
(8.37%)
—
0.41
FCF per shareNT$
0.38
0.41
0.41
0.37
0.40
0.45
0.45
0.46
0.43
0.41
0.19
0.50%
1.94%
—
0.77
Dividend per shNT$
1.00
0.98
1.04
1.22
1.36
1.49
1.56
1.68
1.88
2.02
0.26
8.24%
7.87%
—
10.47
Div yield (avg)%
7.59
6.18
4.18
5.54
2.57
3.53
5.11
6.78
6.26
5.51
7.17
5.51
5.53
30
5.74
Payout ratio%
5.26
4.75
2.89
2.75
0.58
0.40
0.49
0.40
2.71
5.47
24.87
0.49
2.73
23
710.0
Shares (diluted)M
804.2
747.6
709.5
739.4
718.7
671.5
761.4
843.2
785.7
832.2
687.1
2.97%
(0.37%)
55
29.03
Buyback yield%
3.89
3.13
4.44
6.08
5.52
8.30
10.23
7.35
10.30
10.31
24.87
10.23
6.71
17
0.151
D/E ratiox
0.351
0.366
0.407
0.476
0.555
0.541
0.544
0.645
0.702
0.759
1.373
0.645
0.542
14
0.446
Enterprise valueNT$B
1.172
1.271
1.373
1.482
1.426
1.642
1.604
1.673
1.848
2.162
0.507
8.67%
6.95%
60
52.60
LT debtNT$M
133.8
128.1
151.7
160.7
189.2
220.6
229.9
264.7
270.4
263.7
99.40
6.87%
8.62%
21
Cost of revenue
0.55%
1.01×
Operating expenses
0.50%
1.01×
Property and equipment
18.16%
Cash and investments
15.72%
Spread over hurdle
17.03%