12.51
RevenueNT$M
121.0
125.3
129.5
133.9
139.3
140.4
142.9
143.8
147.9
150.0
13.19
1.50%
2.48%
34
25.89
Revenue growth%
5.99
3.67
1.96
2.62
5.16
4.45
5.43
7.23
6.06
7.91
29.63
6.06
5.30
93
8.59
Gross margin%
20.23
20.22
20.88
23.02
25.72
27.51
26.15
25.26
23.74
25.97
5.24
25.97
24.50
67
16.80
Operating margin%
11.51
12.54
10.37
7.79
10.66
10.00
8.19
5.83
5.31
3.16
14.66
5.83
9.09
10
29.49
Net margin%
17.55
19.85
18.76
20.02
17.93
17.14
15.58
12.99
13.68
16.61
7.39
15.58
17.34
59
26.13
P/E ratio (avg)x
10.37
9.565
8.879
9.153
9.020
9.906
10.35
10.23
10.99
10.48
9.130
10.35
10.07
50
22.85
EV/EBITx
39.50
39.74
40.88
40.89
43.23
44.25
52.45
61.26
66.41
63.99
23.58
61.26
43.74
51
5.15
FCF yield (avg)%
4.03
1.26
1.88
3.69
0.77
0.40
0.40
0.40
2.59
3.76
4.61
0.40
1.57
6
13.34
FCF margin%
21.43
19.94
18.67
21.08
21.31
23.70
24.40
25.75
28.73
29.24
21.72
25.75
22.57
22
1.318
FCF / Net incomex
1.274
1.438
1.552
1.841
1.911
1.932
1.947
2.013
2.406
2.424
1.383
2.013
1.922
54
3.79
ROIC%
9.15
11.38
13.37
15.76
13.06
10.12
9.40
6.80
5.67
8.09
8.16
8.09
9.76
90
27.18
Return on equity%
17.47
17.19
19.74
18.86
19.07
20.93
21.35
19.12
19.13
19.51
17.55
19.51
19.12
63
21.10
Return on assets%
6.76
6.33
6.08
8.21
8.50
5.67
5.77
6.50
4.71
6.30
23.43
5.77
6.31
14
0.99
EPSNT$
0.32
0.32
0.34
0.37
0.36
0.37
0.38
0.42
0.38
0.41
1.04
3.03%
2.36%
—
25.37
EPS growth%
21.26
20.52
23.04
25.64
26.05
25.42
25.92
26.73
26.63
27.11
18.00
26.63
25.78
86
0.76
Bookvalue per shNT$
1.03
1.05
1.01
1.08
0.98
0.95
0.95
0.86
0.94
0.93
0.63
(1.19%)
(2.01%)
—
0.70
FCF per shareNT$
1.22
1.20
1.32
1.31
1.50
1.41
1.45
1.63
1.59
1.50
0.42
(0.01%)
1.90%
—
0.27
Dividend per shNT$
0.72
0.82
0.84
0.90
1.05
1.20
1.36
1.45
1.54
1.78
0.25
11.27%
9.20%
—
19.39
Div yield (avg)%
23.76
22.89
22.35
24.91
25.99
25.67
23.95
23.57
23.02
25.97
26.79
23.95
23.85
69
22.78
Payout ratio%
19.24
19.60
20.50
21.08
23.94
21.81
19.32
21.42
21.51
22.77
20.23
21.51
21.25
47
46.99
Shares (diluted)M
38.21
38.09
41.82
41.72
37.07
32.55
29.40
26.96
27.03
28.75
47.48
(4.96%)
(3.89%)
13
13.51
Buyback yield%
14.24
16.05
14.49
12.02
11.16
10.27
10.97
11.84
13.70
14.62
24.03
11.84
12.86
9
1.209
D/E ratiox
1.468
1.469
1.430
1.386
1.352
1.270
1.241
1.196
1.170
1.132
1.754
1.196
1.311
21
94.47
Enterprise valueNT$M
27.54
28.64
27.96
26.45
24.88
23.57
21.72
21.00
23.14
21.95
21.16
(2.48%)
(2.16%)
63
36.43
LT debtNT$M
73.48
84.61
91.07
94.34
107.3
123.1
131.4
132.7
149.3
169.8
52.73
9.60%
9.84%
81
Cost of revenue
2.43%
0.99×
Operating expenses
2.59%
1.01×
Property and equipment
18.56%
Goodwill & intangibles
17.20%