110.3
RevenueNT$M
516.4
532.9
560.8
575.8
582.3
589.8
595.2
604.1
626.4
636.7
122.9
1.80%
2.59%
20
11.10
Revenue growth%
17.29
16.76
17.61
20.53
23.37
23.97
23.90
25.92
26.58
26.72
20.76
25.92
23.64
80
24.52
Gross margin%
23.35
20.46
19.53
19.47
18.22
16.27
17.03
19.73
17.43
14.82
11.32
17.03
18.84
41
23.26
Operating margin%
32.15
29.54
26.59
24.90
23.20
24.60
22.04
20.66
23.62
24.45
4.39
23.62
24.53
38
25.20
Net margin%
29.67
32.43
34.00
31.07
30.65
31.13
34.08
34.72
31.99
29.17
22.92
31.99
31.56
88
25.92
P/E ratio (avg)x
27.75
25.24
22.65
24.94
23.16
24.72
22.39
24.60
27.42
29.00
27.66
24.72
24.83
27
33.10
EV/EBITx
64.24
73.51
74.04
82.53
83.35
84.33
82.96
99.12
101.3
108.5
30.42
99.12
83.15
14
14.87
FCF yield (avg)%
14.32
14.43
12.66
15.41
14.82
15.21
16.03
17.59
19.07
17.61
16.76
17.59
15.31
48
15.83
FCF margin%
27.79
28.53
27.85
26.43
26.39
28.34
25.86
25.59
24.70
24.14
22.27
25.59
26.41
30
0.791
FCF / Net incomex
0.405
0.390
0.378
0.407
0.382
0.355
0.340
0.303
0.307
0.316
1.073
0.316
0.366
78
11.39
ROIC%
5.55
6.92
9.90
9.29
6.45
7.66
7.68
5.42
6.70
4.06
24.29
6.70
6.81
42
19.11
Return on equity%
11.36
9.92
12.14
11.25
12.55
13.41
11.49
12.04
11.99
13.23
23.71
12.04
12.01
59
25.10
Return on assets%
25.13
25.11
22.52
24.58
27.19
28.56
30.78
31.14
28.17
30.96
4.36
30.78
27.68
45
1.66
EPSNT$
1.33
1.23
1.38
1.49
1.61
1.60
1.68
1.79
1.79
2.03
1.74
4.84%
3.49%
—
29.42
EPS growth%
27.20
30.03
29.27
27.46
25.36
25.07
26.60
25.76
27.16
28.89
19.63
26.60
27.18
25
0.44
Bookvalue per shNT$
0.43
0.42
0.43
0.40
0.36
0.37
0.40
0.43
0.42
0.37
1.67
0.36%
(2.08%)
—
0.40
FCF per shareNT$
2.47
2.46
2.54
2.46
2.38
2.24
2.55
2.77
2.75
2.59
1.31
1.75%
0.39%
—
1.10
Dividend per shNT$
1.49
1.52
1.75
1.76
1.84
1.73
1.66
1.91
1.81
2.06
0.32
2.34%
3.84%
—
23.13
Div yield (avg)%
3.94
4.78
2.26
1.64
1.63
0.40
1.04
3.85
2.58
3.05
26.12
2.58
2.42
31
28.08
Payout ratio%
14.25
17.00
15.39
17.33
19.23
22.21
22.41
24.20
25.89
25.54
16.87
24.20
20.72
16
124.8
Shares (diluted)M
160.4
172.0
162.8
177.6
168.5
163.1
178.8
176.0
179.1
168.9
120.6
0.06%
0.79%
43
10.77
Buyback yield%
16.78
17.52
16.98
15.15
17.15
14.82
13.77
15.34
17.65
20.30
8.22
15.34
16.88
39
0.810
D/E ratiox
1.317
1.375
1.443
1.472
1.375
1.342
1.197
1.316
1.299
1.415
0.906
1.316
1.359
93
402.5
Enterprise valueNT$M
193.0
223.0
258.0
275.4
289.1
295.3
316.2
309.9
319.2
302.4
493.7
0.91%
4.37%
87
179.6
LT debtNT$M
81.86
91.73
105.1
114.7
121.5
119.8
135.3
130.7
151.1
158.4
204.7
5.44%
7.10%
80
Cost of revenue
2.31%
0.97×
Operating expenses
2.79%
1.02×
Goodwill & intangibles
16.23%