86.58
RevenueNT$M
95.68
98.15
97.32
99.15
102.1
103.5
103.9
105.7
107.9
110.7
96.10
1.64%
1.70%
54
19.78
Revenue growth%
17.89
18.31
19.80
22.30
24.01
22.64
23.88
21.94
24.79
23.29
6.25
23.29
22.47
71
13.26
Gross margin%
10.12
8.20
10.15
7.62
8.33
9.13
6.21
7.06
9.02
9.97
28.36
9.02
8.67
62
2.48
Operating margin%
7.46
7.61
7.35
6.80
8.95
6.14
6.09
7.44
4.67
4.83
17.72
6.09
7.07
69
9.31
Net margin%
21.35
20.20
22.41
24.76
27.48
26.69
26.96
26.65
26.27
27.85
22.42
26.69
26.46
30
14.55
P/E ratio (avg)x
23.15
21.09
23.84
21.66
20.94
18.96
18.34
18.57
17.43
16.31
9.819
18.34
19.95
84
16.18
EV/EBITx
41.81
46.72
53.82
57.63
59.37
61.71
61.67
61.30
61.60
65.24
20.17
61.67
60.33
36
15.52
FCF yield (avg)%
1.91
4.67
1.87
3.32
4.12
2.37
4.74
2.82
1.13
0.80
13.72
2.37
2.60
63
29.51
FCF margin%
9.04
10.51
12.46
12.56
10.10
8.44
11.01
11.77
14.42
17.14
19.67
11.77
11.39
53
0.187
FCF / Net incomex
1.770
2.020
2.268
2.360
2.751
2.782
3.144
3.090
3.500
4.119
1.603
3.144
2.766
77
2.71
ROIC%
3.37
2.19
0.40
1.85
4.83
4.38
4.47
2.19
3.58
5.54
26.58
4.38
3.47
61
24.49
Return on equity%
3.21
5.47
7.30
6.44
6.47
8.69
8.42
10.78
10.15
8.57
2.50
8.69
7.86
79
25.01
Return on assets%
31.67
30.62
32.19
33.37
34.14
34.40
32.21
34.23
32.55
33.13
16.28
33.13
32.84
30
0.91
EPSNT$
1.45
1.64
1.85
1.82
2.04
2.10
2.03
2.29
2.30
2.47
0.99
3.88%
5.63%
—
24.39
EPS growth%
8.77
10.95
10.07
9.12
11.57
12.80
13.44
13.13
12.38
9.48
5.34
12.80
11.26
43
1.10
Bookvalue per shNT$
0.58
0.64
0.72
0.73
0.67
0.73
0.77
0.86
0.85
0.85
1.16
4.72%
4.92%
—
0.53
FCF per shareNT$
0.71
0.68
0.74
0.84
0.87
0.92
1.01
1.03
1.08
0.99
0.28
2.76%
2.38%
—
1.12
Dividend per shNT$
0.51
0.50
0.49
0.51
0.54
0.57
0.58
0.58
0.51
0.48
0.25
(2.32%)
(0.63%)
—
15.65
Div yield (avg)%
13.91
12.01
13.91
13.14
11.08
11.34
11.24
13.74
15.74
12.95
12.70
12.95
13.05
40
21.90
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.81
2.13
4.37
20.74
1.81
0.40
60
58.55
Shares (diluted)M
75.05
71.17
77.84
81.62
77.03
90.04
84.92
89.21
92.52
89.52
61.36
3.05%
1.12%
93
6.21
Buyback yield%
6.78
4.43
2.00
0.40
2.17
2.70
3.94
5.02
7.11
8.26
26.19
5.02
4.19
65
0.867
D/E ratiox
1.701
1.880
1.913
1.950
1.826
1.883
1.784
1.849
1.857
1.946
0.667
1.857
1.869
64
151.5
Enterprise valueNT$M
183.0
186.9
191.7
194.7
222.6
223.4
239.9
287.1
342.1
351.7
55.94
9.58%
7.76%
27
62.61
LT debtNT$M
68.03
72.28
75.05
78.73
84.63
90.29
89.30
104.9
110.0
117.1
66.94
6.72%
5.97%
12
Cost of revenue
1.81%
1.01×
Operating expenses
1.74%
1.00×
Goodwill & intangibles
14.29%