323.5
RevenueNT$M
332.6
346.3
357.6
376.8
398.1
411.1
424.9
449.3
455.7
471.2
336.3
3.43%
3.81%
12
10.62
Revenue growth%
24.68
27.18
27.89
30.27
29.40
28.11
25.68
24.41
24.36
24.05
2.68
24.41
26.43
86
29.63
Gross margin%
6.83
9.52
10.12
9.42
7.55
5.08
7.29
6.26
7.71
7.14
12.03
7.14
7.42
71
9.75
Operating margin%
14.51
15.14
13.39
12.32
12.95
13.93
11.47
9.06
7.73
8.86
29.76
9.06
12.63
88
13.57
Net margin%
19.66
19.79
20.23
17.63
19.62
22.37
23.40
24.15
21.26
18.58
3.88
22.37
20.01
91
13.63
P/E ratio (avg)x
27.91
28.15
31.21
33.81
33.72
39.61
43.39
48.62
49.77
58.45
30.10
48.62
36.71
87
31.38
EV/EBITx
26.85
27.13
30.79
32.17
37.72
39.11
42.82
45.30
51.40
57.31
24.02
45.30
38.41
21
24.04
FCF yield (avg)%
25.87
25.47
25.13
22.58
24.58
24.14
22.53
23.78
20.93
23.09
16.28
23.09
23.96
48
17.28
FCF margin%
6.79
4.28
2.87
4.80
7.06
7.02
8.15
10.86
11.78
12.91
20.47
10.86
7.04
16
1.245
FCF / Net incomex
0.733
0.640
0.698
0.607
0.600
0.528
0.499
0.464
0.421
0.393
1.396
0.464
0.564
36
2.40
ROIC%
25.03
25.11
26.73
26.00
24.14
22.22
24.36
24.81
25.32
26.84
2.36
24.81
25.07
31
20.47
Return on equity%
12.69
10.22
10.26
10.34
10.79
13.28
16.19
17.55
17.33
19.87
3.09
17.33
12.98
66
17.74
Return on assets%
28.98
27.25
30.11
29.24
29.81
32.32
34.97
35.21
35.54
38.38
13.78
35.21
31.21
7
0.92
EPSNT$
2.85
3.02
3.40
3.40
3.76
4.19
4.94
5.30
6.22
6.89
0.96
12.85%
9.97%
—
12.80
EPS growth%
22.82
21.36
20.27
20.47
18.20
18.53
19.29
21.01
21.83
20.69
16.83
20.69
20.58
44
0.65
Bookvalue per shNT$
2.40
2.16
2.23
2.40
2.51
2.14
1.92
1.97
1.80
1.87
1.31
(5.68%)
(3.23%)
—
1.79
FCF per shareNT$
1.30
1.31
1.26
1.14
1.20
1.29
1.12
1.14
1.13
1.03
1.93
(3.16%)
(2.22%)
—
1.91
Dividend per shNT$
1.81
1.76
1.85
1.81
1.87
1.89
2.02
1.99
1.91
2.00
2.95
1.27%
0.06%
—
9.15
Div yield (avg)%
13.66
14.42
12.68
14.62
15.68
12.91
10.12
11.85
13.32
15.15
4.28
12.91
13.49
13
11.50
Payout ratio%
29.24
31.35
32.12
30.58
29.67
31.39
31.86
30.73
30.53
32.35
18.70
31.39
31.04
36
44.59
Shares (diluted)M
50.59
52.48
53.97
63.18
67.44
77.23
92.27
99.56
99.16
96.16
46.32
7.35%
7.31%
31
19.37
Buyback yield%
14.37
14.05
14.49
16.40
16.64
13.94
13.23
14.03
13.51
13.10
13.64
13.51
14.04
65
0.958
D/E ratiox
0.369
0.378
0.399
0.434
0.481
0.548
0.541
0.604
0.692
0.774
0.232
0.604
0.511
34
211.7
Enterprise valueNT$M
202.8
191.6
216.3
225.8
237.4
234.6
228.9
220.4
251.2
278.6
290.9
3.25%
2.52%
54
32.97
LT debtNT$M
474.8
471.3
500.8
511.8
502.0
541.2
570.1
533.0
539.0
597.6
60.08
3.55%
1.56%
75
Cost of revenue
3.81%
1.00×
Operating expenses
5.02%
1.12×
Property and equipment
18.96%
Spread over hurdle
30.19%