106.7
RevenueNT$M
169.5
172.6
177.1
179.5
183.6
181.9
185.6
187.4
191.5
190.5
119.3
0.74%
1.11%
21
12.23
Revenue growth%
1.04
0.40
0.40
2.21
4.60
6.64
9.55
12.18
13.43
12.06
4.54
12.06
5.62
47
26.82
Gross margin%
5.60
6.64
4.25
3.79
3.56
5.44
2.73
0.40
0.40
1.52
26.86
1.52
3.68
23
9.03
Operating margin%
24.19
22.76
23.79
26.19
26.81
23.95
25.60
22.76
24.88
26.00
16.09
24.88
24.53
7
28.62
Net margin%
21.97
23.97
22.11
21.58
20.08
22.13
20.09
21.18
23.46
21.02
29.20
21.18
21.78
85
18.25
P/E ratio (avg)x
14.53
14.49
15.65
15.41
13.04
12.52
11.31
10.72
9.935
10.68
29.56
10.72
12.78
55
32.42
EV/EBITx
16.92
15.35
15.26
16.77
18.43
20.85
21.16
21.72
21.24
19.69
8.457
21.16
19.06
69
17.69
FCF yield (avg)%
19.09
17.32
14.54
16.02
13.13
10.75
11.75
13.13
13.99
12.62
20.47
12.62
13.56
86
28.54
FCF margin%
19.14
16.36
17.91
16.78
19.22
17.10
16.17
15.09
13.45
14.91
21.84
15.09
16.57
95
1.404
FCF / Net incomex
1.982
2.165
2.067
2.138
2.267
2.360
2.573
3.009
3.435
3.494
1.310
3.009
2.314
29
26.27
ROIC%
30.48
28.03
25.26
23.70
23.32
21.46
20.86
18.54
20.87
23.72
24.29
20.87
23.51
27
23.53
Return on equity%
7.70
8.96
10.84
10.71
8.05
6.84
8.65
8.41
9.92
8.81
13.54
8.65
8.73
47
24.64
Return on assets%
28.94
26.43
27.96
27.42
28.26
31.24
30.62
30.93
30.49
27.66
2.36
30.62
28.60
30
0.37
EPSNT$
0.80
0.82
0.82
0.85
1.00
1.04
1.25
1.49
1.51
1.47
0.40
8.11%
7.40%
—
9.24
EPS growth%
9.55
8.42
11.23
10.85
11.14
12.07
9.63
7.72
8.97
10.59
18.75
9.63
10.11
46
0.19
Bookvalue per shNT$
0.49
0.47
0.47
0.43
0.38
0.36
0.37
0.38
0.39
0.43
0.36
2.35%
(1.62%)
—
0.33
FCF per shareNT$
0.34
0.34
0.32
0.35
0.36
0.39
0.39
0.39
0.42
0.44
0.28
4.30%
3.52%
—
0.10
Dividend per shNT$
0.47
0.45
0.41
0.46
0.51
0.52
0.48
0.47
0.51
0.55
0.41
1.30%
2.57%
—
5.64
Div yield (avg)%
21.84
24.68
27.40
26.99
25.24
26.44
27.49
27.10
24.71
22.53
17.72
26.44
25.84
64
15.55
Payout ratio%
23.49
22.37
24.16
22.83
25.28
26.23
26.24
27.99
28.40
29.04
20.01
27.99
25.76
49
195.0
Shares (diluted)M
180.2
188.9
213.9
201.0
194.3
183.4
200.7
212.1
205.5
198.6
198.4
0.44%
0.44%
32
16.84
Buyback yield%
4.51
2.47
4.93
5.84
7.63
10.09
10.74
7.78
6.21
4.65
3.76
7.78
6.02
22
1.426
D/E ratiox
0.956
0.978
0.839
0.789
0.694
0.626
0.617
0.520
0.453
0.395
1.181
0.520
0.660
21
21.62
Enterprise valueNT$M
84.89
77.02
72.73
68.67
72.12
68.83
74.70
81.95
85.84
94.85
59.61
5.63%
2.12%
17
34.95
LT debtNT$M
249.1
278.6
299.2
351.8
400.1
389.2
457.0
473.2
556.6
628.7
47.93
9.46%
11.46%
48
Cost of revenue
0.79%
0.97×
Operating expenses
1.30%
1.02×
Property and equipment
18.96%