183.6
RevenueNT$M
621.4
625.6
616.0
621.2
619.4
607.5
601.0
586.5
594.0
606.1
198.9
(0.43%)
(0.26%)
50
16.01
Revenue growth%
22.87
22.80
21.38
22.80
25.56
24.76
25.74
25.02
25.75
25.71
9.60
25.71
24.89
14
21.32
Gross margin%
19.07
20.40
19.70
17.11
18.86
17.14
18.58
20.81
20.22
19.08
16.96
19.08
19.07
31
22.49
Operating margin%
30.40
30.71
33.29
32.93
33.18
33.01
33.27
33.89
36.28
34.04
11.84
33.89
33.22
30
16.04
Net margin%
16.45
18.97
17.72
18.95
21.67
19.45
17.37
17.13
15.84
18.46
19.37
17.37
18.09
68
10.29
P/E ratio (avg)x
11.91
11.27
11.78
11.69
12.65
11.90
13.55
15.53
17.79
19.20
6.554
15.53
12.28
73
7.262
EV/EBITx
18.75
20.07
20.88
22.46
23.86
24.44
25.75
22.34
21.11
22.57
11.51
22.57
22.40
91
7.07
FCF yield (avg)%
22.32
24.35
25.29
27.88
28.60
28.15
27.72
27.55
30.36
31.08
18.39
28.15
27.80
53
11.33
FCF margin%
26.97
25.21
24.04
25.78
23.33
20.35
19.39
19.40
22.31
24.99
22.62
20.35
23.68
47
1.001
FCF / Net incomex
1.196
1.196
1.300
1.324
1.334
1.307
1.402
1.601
1.553
1.509
1.488
1.509
1.329
17
22.79
ROIC%
12.54
12.72
14.29
16.07
14.04
15.86
16.45
18.58
18.10
17.54
15.65
17.54
15.97
66
19.39
Return on equity%
19.97
20.59
18.45
17.62
17.84
19.48
21.80
24.17
21.44
20.19
28.12
21.44
20.08
72
19.82
Return on assets%
6.75
4.78
4.02
4.07
2.08
2.13
3.17
2.95
3.37
3.60
8.44
3.17
3.48
77
1.69
EPSNT$
0.47
0.41
0.43
0.47
0.43
0.47
0.47
0.45
0.41
0.39
1.88
(1.95%)
(2.74%)
—
13.72
EPS growth%
11.81
14.62
16.88
19.55
20.53
18.07
16.25
18.11
17.69
14.98
26.70
17.69
17.28
39
1.98
Bookvalue per shNT$
1.96
1.91
2.13
2.11
2.20
2.43
2.67
3.02
3.33
3.20
2.37
7.76%
5.63%
—
1.65
FCF per shareNT$
2.54
2.34
2.07
1.78
1.74
1.86
1.96
1.85
1.89
2.01
2.81
2.84%
(2.41%)
—
3.46
Dividend per shNT$
2.50
2.48
2.26
2.26
2.37
2.06
2.17
1.99
1.95
1.97
2.82
(3.62%)
(2.69%)
—
5.48
Div yield (avg)%
12.10
10.31
11.48
11.63
9.89
7.71
7.83
6.07
6.08
8.72
24.59
7.71
9.30
60
17.11
Payout ratio%
24.23
26.63
23.66
24.71
25.72
25.35
26.17
27.07
27.29
25.61
19.12
26.17
25.67
51
104.9
Shares (diluted)M
86.01
77.62
73.33
64.36
69.49
72.38
65.06
71.10
75.61
81.57
106.3
3.26%
0.37%
72
2.20
Buyback yield%
22.75
20.85
19.59
21.96
23.61
23.40
21.13
18.84
20.86
22.61
14.17
21.13
21.55
28
0.462
D/E ratiox
1.502
1.593
1.732
1.924
2.196
2.135
2.315
2.507
2.797
2.869
1.541
2.507
2.165
23
555.3
Enterprise valueNT$M
413.3
357.8
367.9
328.8
286.0
258.0
273.3
249.2
223.2
221.8
586.7
(4.95%)
(7.11%)
18
180.2
LT debtNT$M
76.60
87.30
88.05
97.32
98.50
111.3
116.3
122.5
137.8
159.0
220.7
10.05%
9.37%
67
Cost of revenue
0.10%
1.04×
Operating expenses
(0.75%)
0.95×
Goodwill & intangibles
20.27%
Property and equipment
14.22%
Return on capital
151.07%
Spread over hurdle
145.59%