206.5
RevenueNT$M
142.8
142.8
144.1
143.7
148.8
149.4
152.0
154.6
161.0
165.6
215.5
2.17%
1.59%
73
8.86
Revenue growth%
22.73
23.00
23.22
22.68
20.29
20.83
20.33
18.85
16.25
13.71
11.78
18.85
20.58
8
29.75
Gross margin%
8.43
7.21
6.14
6.43
4.68
3.78
2.46
0.40
0.40
1.78
15.05
1.78
4.23
15
21.16
Operating margin%
29.91
32.26
33.97
31.61
29.75
31.02
33.96
36.11
33.68
35.10
4.91
33.96
32.97
30
8.51
Net margin%
5.85
6.83
8.02
8.19
9.86
8.32
8.51
6.35
9.17
10.86
13.78
8.51
8.26
58
28.69
P/E ratio (avg)x
27.45
28.19
29.22
27.62
28.61
25.83
22.37
21.00
20.36
20.01
14.52
21.00
26.64
72
37.18
EV/EBITx
52.19
58.38
58.03
58.63
62.90
69.21
81.42
95.21
111.3
122.0
30.42
95.21
66.06
57
12.71
FCF yield (avg)%
2.47
0.40
0.40
0.40
2.90
4.66
2.22
1.94
4.74
4.54
3.22
4.54
2.35
68
22.15
FCF margin%
8.72
8.29
9.24
10.68
9.01
8.31
5.71
6.37
5.94
8.05
18.21
6.37
8.30
60
1.415
FCF / Net incomex
1.332
1.358
1.267
1.311
1.324
1.241
1.232
1.252
1.293
1.195
0.333
1.241
1.280
33
11.31
ROIC%
24.46
22.77
20.60
22.18
19.40
17.66
18.17
15.47
14.52
12.58
29.57
15.47
18.79
62
15.21
Return on equity%
7.92
6.61
4.69
3.34
0.57
0.40
0.40
0.40
1.65
2.69
5.82
0.40
2.17
42
26.37
Return on assets%
25.70
25.72
26.78
28.08
29.57
31.47
33.65
35.46
36.93
39.17
6.14
35.46
30.52
30
1.01
EPSNT$
0.33
0.35
0.34
0.34
0.41
0.44
0.43
0.47
0.53
0.59
1.12
7.42%
5.92%
—
22.40
EPS growth%
8.87
8.40
10.42
10.17
11.23
8.99
9.83
10.86
12.39
13.33
24.93
10.86
10.30
68
1.09
Bookvalue per shNT$
0.85
0.81
0.90
0.96
1.06
1.14
1.19
1.10
1.11
1.00
0.97
(1.24%)
1.00%
—
0.87
FCF per shareNT$
0.76
0.72
0.80
0.85
0.92
0.90
0.96
1.01
0.98
1.11
0.45
3.94%
4.77%
—
1.06
Dividend per shNT$
0.26
0.29
0.31
0.31
0.34
0.32
0.34
0.31
0.35
0.35
1.06
0.65%
3.01%
—
25.81
Div yield (avg)%
0.87
0.40
3.34
3.46
1.43
3.93
6.62
6.55
3.85
5.15
28.42
5.15
3.66
90
5.75
Payout ratio%
29.33
31.79
29.48
31.01
28.55
27.34
28.94
26.20
23.59
22.22
28.72
26.20
28.74
90
98.62
Shares (diluted)M
151.6
157.9
156.6
169.9
161.8
166.8
166.6
155.6
151.4
146.3
98.99
(1.99%)
(0.99%)
54
17.47
Buyback yield%
22.18
23.24
24.84
22.43
23.52
22.79
23.23
23.48
21.78
19.88
26.32
22.79
23.01
26
1.467
D/E ratiox
1.054
1.143
1.308
1.433
1.439
1.549
1.461
1.598
1.594
1.612
1.260
1.594
1.450
80
164.4
Enterprise valueNT$M
18.68
19.94
19.61
19.75
19.23
20.40
21.72
22.48
24.85
23.59
58.82
4.18%
3.23%
50
71.27
LT debtNT$M
198.9
216.5
231.2
226.2
206.4
202.5
203.8
227.5
219.4
240.5
127.6
3.11%
1.81%
87
Cost of revenue
1.59%
1.00×
Operating expenses
1.98%
1.04×
Property and equipment
16.57%
Goodwill & intangibles
15.43%
Spread over hurdle
(1.87%)