88.49
RevenueNT$M
258.9
270.3
270.8
278.3
289.1
290.2
299.0
300.7
310.8
309.2
90.31
1.35%
1.93%
63
15.22
Revenue growth%
24.44
24.83
23.33
22.67
25.27
27.28
27.15
25.57
26.22
25.30
3.30
26.22
25.28
53
7.96
Gross margin%
0.92
1.21
2.50
0.40
0.40
3.07
2.86
1.42
1.92
1.31
24.34
1.92
1.36
50
23.16
Operating margin%
25.51
25.18
23.13
21.38
21.35
19.36
17.55
15.31
16.27
16.06
12.99
16.27
20.36
21
4.06
Net margin%
24.09
23.62
25.24
28.05
26.32
23.55
22.01
22.05
21.98
21.67
11.09
22.01
23.59
12
13.30
P/E ratio (avg)x
33.68
32.22
34.85
32.66
34.98
33.86
32.65
32.49
34.44
30.50
35.00
32.65
33.17
10
27.86
EV/EBITx
15.88
18.85
19.39
20.23
20.38
23.31
24.93
29.25
33.63
40.05
23.93
29.25
21.85
32
15.95
FCF yield (avg)%
17.09
18.17
15.75
13.59
12.02
11.07
13.37
12.47
12.20
9.75
7.05
12.20
12.92
33
19.00
FCF margin%
7.84
5.45
3.60
3.19
2.66
3.37
5.22
5.03
5.95
7.02
18.62
5.22
5.12
55
0.204
FCF / Net incomex
0.980
1.034
1.095
0.993
0.945
0.935
0.951
0.868
0.834
0.852
0.346
0.868
0.948
47
21.35
ROIC%
25.74
23.78
21.67
20.14
20.23
17.49
14.53
13.58
12.12
10.25
20.35
13.58
18.82
13
23.81
Return on equity%
11.77
12.34
14.13
16.09
18.85
16.99
14.65
17.34
16.89
19.58
3.42
16.99
16.49
48
26.20
Return on assets%
16.18
18.39
15.96
18.43
20.75
22.82
23.37
25.56
24.43
26.32
15.88
24.43
21.79
67
1.75
EPSNT$
2.47
2.52
2.70
2.72
3.06
3.46
3.75
4.40
4.32
5.01
1.93
10.39%
8.72%
—
9.22
EPS growth%
26.89
23.98
23.54
25.48
26.12
23.80
23.07
21.85
21.20
21.88
28.43
21.88
23.67
42
1.13
Bookvalue per shNT$
4.73
5.15
4.93
4.86
5.28
5.97
5.96
6.26
6.51
7.02
2.10
5.86%
4.54%
—
1.93
FCF per shareNT$
2.23
1.95
1.72
1.58
1.63
1.74
1.50
1.33
1.20
1.21
1.09
(5.72%)
(5.93%)
—
1.64
Dividend per shNT$
0.98
0.98
1.08
1.00
1.07
1.04
1.10
1.20
1.34
1.29
2.98
3.79%
3.93%
—
11.87
Div yield (avg)%
21.80
20.89
23.34
26.04
25.44
27.16
25.42
25.31
23.18
24.15
18.84
25.31
24.73
48
16.89
Payout ratio%
5.38
4.12
6.74
8.66
11.66
10.63
11.74
14.59
15.71
18.62
12.23
14.59
11.15
12
64.32
Shares (diluted)M
53.30
49.77
52.30
47.26
41.87
38.87
43.42
47.00
51.09
55.59
64.79
5.83%
0.83%
35
2.76
Buyback yield%
14.78
13.81
12.07
13.53
11.34
11.94
13.35
13.51
16.47
14.76
27.03
13.51
13.52
18
1.549
D/E ratiox
0.337
0.343
0.330
0.369
0.428
0.494
0.534
0.627
0.623
0.592
1.024
0.592
0.461
91
0.318
Enterprise valueNT$B
0.495
0.533
0.624
0.707
0.828
0.864
0.887
0.946
1.097
1.146
0.333
6.71%
9.77%
56
227.4
LT debtNT$M
32.66
32.38
33.02
34.93
38.27
42.69
41.87
41.89
47.95
53.93
327.0
7.10%
4.49%
60
Cost of revenue
1.99%
1.01×
Operating expenses
2.58%
1.06×
Goodwill & intangibles
14.79%