69.09
RevenueNT$M
206.7
215.8
230.9
246.0
266.2
285.6
309.9
332.8
358.4
379.6
71.27
7.36%
7.08%
81
5.94
Revenue growth%
11.91
14.79
13.96
13.79
11.10
13.65
10.85
8.00
7.13
6.20
14.07
8.00
11.50
60
19.90
Gross margin%
26.76
28.76
31.61
29.81
28.03
25.03
25.66
26.38
26.49
26.43
22.23
26.38
26.63
65
11.39
Operating margin%
17.17
19.67
18.16
15.47
12.59
12.46
9.90
12.32
12.58
12.18
29.56
12.32
12.59
23
3.80
Net margin%
9.66
12.64
9.73
7.22
8.23
8.88
11.11
12.25
11.94
14.15
13.07
11.94
10.42
47
15.09
P/E ratio (avg)x
39.72
45.77
43.39
40.79
39.29
37.59
38.51
43.52
49.72
45.64
18.01
43.52
42.09
76
21.24
EV/EBITx
22.22
22.64
24.33
22.66
21.39
18.37
17.73
18.12
18.64
18.86
30.17
18.37
20.12
23
17.56
FCF yield (avg)%
21.99
20.62
23.56
21.54
18.67
21.02
18.13
16.58
14.35
14.38
20.40
16.58
19.64
12
14.09
FCF margin%
3.41
3.24
5.07
2.57
3.14
0.78
0.88
1.61
2.91
4.37
11.87
1.61
3.03
56
1.515
FCF / Net incomex
0.442
0.407
0.414
0.434
0.418
0.421
0.371
0.320
0.318
0.332
0.778
0.332
0.410
49
20.03
ROIC%
26.07
27.90
29.81
30.57
32.87
35.46
33.50
30.60
32.80
31.59
21.00
32.80
31.09
32
28.75
Return on equity%
22.09
22.99
23.26
25.48
23.34
23.21
24.96
25.65
24.76
26.24
18.85
24.96
24.05
21
17.18
Return on assets%
32.57
31.49
30.60
32.84
33.19
31.47
29.40
28.80
28.69
28.02
20.44
28.80
31.04
12
1.45
EPSNT$
2.04
1.91
1.94
1.77
1.80
1.91
1.84
1.97
1.81
1.74
1.54
(0.65%)
(2.07%)
—
16.51
EPS growth%
2.08
3.16
1.89
4.68
2.16
0.40
1.29
4.04
2.49
1.05
29.20
1.29
2.12
68
0.60
Bookvalue per shNT$
1.16
1.05
0.95
0.96
0.88
0.94
1.00
0.99
0.88
0.91
0.93
0.67%
(1.90%)
—
2.25
FCF per shareNT$
0.82
0.93
1.03
0.99
0.90
1.01
1.06
1.15
1.21
1.30
0.50
7.65%
3.57%
—
2.19
Dividend per shNT$
3.72
4.15
4.50
4.37
5.10
4.81
5.62
6.11
7.13
8.13
3.23
9.77%
9.80%
—
7.92
Div yield (avg)%
19.48
19.91
19.07
20.03
18.11
17.90
19.40
22.07
23.50
22.64
23.17
22.07
19.70
42
24.14
Payout ratio%
10.56
10.66
11.26
11.75
8.88
8.06
6.15
4.59
4.97
7.39
12.98
6.15
8.47
68
108.9
Shares (diluted)M
99.95
98.12
93.22
87.92
89.14
80.53
76.48
72.62
70.25
69.25
108.3
(4.92%)
(3.88%)
25
12.36
Buyback yield%
17.40
16.79
16.68
14.81
13.23
11.62
12.14
14.39
13.84
16.05
28.33
13.84
14.60
56
0.541
D/E ratiox
0.187
0.224
0.221
0.253
0.266
0.304
0.333
0.356
0.368
0.364
0.675
0.356
0.285
71
39.73
Enterprise valueNT$M
169.5
183.5
169.6
157.3
138.5
144.5
149.9
149.9
129.3
112.8
431.4
(4.02%)
(5.13%)
88
130.4
LT debtNT$M
392.9
400.8
421.8
479.1
478.9
493.6
471.9
433.5
445.0
469.0
57.85
(0.42%)
1.53%
84
Cost of revenue
7.53%
1.04×
Operating expenses
6.37%
0.94×
Cash and investments
22.28%
Property and equipment
17.59%