127.2
RevenueNT$M
598.4
616.4
612.3
630.3
630.1
649.7
641.4
647.4
643.6
642.6
137.9
0.39%
0.76%
31
10.87
Revenue growth%
13.08
15.09
15.49
16.45
15.56
16.76
16.19
18.74
20.91
21.03
24.07
18.74
16.32
72
24.11
Gross margin%
19.45
19.39
22.25
25.05
27.47
29.93
31.84
33.25
34.93
37.27
17.56
33.25
28.70
42
12.27
Operating margin%
16.07
18.99
16.13
13.76
12.40
9.85
7.81
6.55
8.67
5.88
6.64
7.81
11.13
7
26.47
Net margin%
20.36
21.32
19.11
16.55
15.41
13.43
13.07
12.06
14.79
12.28
4.67
13.07
15.10
93
19.55
P/E ratio (avg)x
16.26
17.66
17.89
16.92
14.91
14.96
16.47
15.02
13.25
13.79
36.31
14.96
15.64
39
22.50
EV/EBITx
26.95
27.99
31.77
36.72
37.22
37.20
38.38
44.17
53.47
61.99
36.37
44.17
37.21
35
24.54
FCF yield (avg)%
8.64
7.01
8.40
5.71
8.07
7.09
4.31
1.72
0.40
0.68
26.71
1.72
6.36
69
5.97
FCF margin%
1.54
2.08
0.40
1.32
4.28
4.83
4.79
5.91
6.92
4.10
28.20
4.83
4.19
47
1.488
FCF / Net incomex
1.805
1.955
2.206
2.103
2.284
2.527
2.524
2.517
2.315
2.608
1.082
2.524
2.299
85
21.34
ROIC%
0.40
0.40
0.40
0.40
0.40
0.40
1.96
0.40
1.24
1.58
26.93
1.24
0.40
58
22.55
Return on equity%
30.55
31.83
29.73
27.12
27.33
26.36
27.13
24.22
24.67
26.54
23.18
26.36
27.12
43
15.86
Return on assets%
33.96
36.50
37.55
35.17
34.59
36.37
35.09
37.18
38.59
35.87
9.78
36.37
36.12
35
6.34
EPSNT$
2.67
2.43
2.64
2.44
2.30
2.15
1.97
1.76
1.89
1.86
6.62
(4.18%)
(3.22%)
—
26.83
EPS growth%
1.06
2.57
0.85
0.40
2.72
4.04
2.75
3.18
0.81
0.40
9.67
2.75
1.81
7
1.53
Bookvalue per shNT$
4.48
4.53
5.10
4.85
5.45
5.90
6.60
6.10
5.74
5.79
2.15
1.20%
2.42%
—
3.78
FCF per shareNT$
1.71
1.82
1.67
1.81
1.71
1.74
1.75
1.96
1.79
1.69
0.90
(0.26%)
0.46%
—
6.04
Dividend per shNT$
6.14
6.68
8.02
8.51
8.51
9.13
9.35
9.46
10.78
11.54
3.47
6.29%
7.86%
—
9.48
Div yield (avg)%
4.62
4.33
5.60
8.60
10.72
9.92
9.36
10.25
9.44
7.45
23.67
9.44
8.98
55
12.81
Payout ratio%
30.42
30.15
31.47
29.32
31.16
28.78
29.08
26.82
27.67
29.27
15.33
28.78
29.30
53
92.32
Shares (diluted)M
137.2
152.1
161.5
175.3
190.0
219.9
258.4
298.5
356.9
350.1
95.42
13.00%
10.94%
16
4.72
Buyback yield%
22.17
24.28
26.08
25.36
25.32
27.36
28.38
28.78
27.19
26.70
12.23
27.36
26.39
75
0.221
D/E ratiox
0.569
0.599
0.655
0.757
0.806
0.914
0.912
0.916
0.885
0.998
0.741
0.914
0.845
29
474.6
Enterprise valueNT$M
340.2
368.1
351.5
361.5
348.7
321.1
369.2
375.5
420.1
432.2
397.7
4.38%
1.92%
68
620.5
LT debtNT$M
276.1
288.0
271.8
232.4
216.9
214.8
227.8
233.2
199.1
184.5
423.9
(3.18%)
(4.07%)
84
Cost of revenue
0.76%
1.00×
Operating expenses
0.59%
0.98×
Property and equipment
18.94%