128.7
RevenueNT$M
130.0
137.9
142.3
150.8
158.2
162.5
171.1
181.5
191.6
196.3
132.7
4.41%
4.50%
52
21.71
Revenue growth%
26.30
26.49
26.74
29.29
31.19
32.82
31.61
33.66
34.47
31.96
9.25
32.82
31.40
50
2.80
Gross margin%
20.06
20.26
20.57
21.07
18.53
21.48
19.19
20.67
23.54
20.66
15.46
20.67
20.62
69
26.40
Operating margin%
30.16
32.39
29.51
30.49
27.54
26.92
28.20
31.10
28.16
27.25
28.51
28.16
28.85
92
19.57
Net margin%
6.54
3.78
2.95
0.47
0.40
0.40
0.40
0.40
0.40
0.40
26.26
0.40
0.40
79
6.455
P/E ratio (avg)x
22.12
21.44
24.98
25.38
30.25
33.48
39.34
43.82
49.19
52.95
36.38
43.82
31.87
61
15.30
EV/EBITx
7.036
7.251
7.949
8.097
8.342
9.200
9.907
11.12
11.98
11.85
37.28
11.12
8.771
56
17.75
FCF yield (avg)%
10.13
10.16
7.78
8.06
7.83
6.75
7.27
6.43
6.56
4.63
2.34
6.56
7.52
69
24.93
FCF margin%
8.29
7.57
7.96
8.42
5.98
7.96
5.85
3.40
3.23
3.19
26.39
3.40
6.78
87
1.052
FCF / Net incomex
1.429
1.586
1.671
1.763
1.769
1.635
1.478
1.369
1.237
1.295
0.405
1.369
1.532
14
10.96
ROIC%
12.86
12.36
12.06
12.78
14.73
17.50
18.12
19.13
16.16
15.81
28.69
17.50
15.27
14
16.51
Return on equity%
13.32
10.41
7.73
9.23
6.30
4.28
3.49
0.59
0.47
1.59
17.72
1.59
5.29
26
10.24
Return on assets%
24.34
22.05
24.91
27.45
28.78
26.50
28.15
28.65
29.63
32.21
5.39
28.65
27.80
30
1.36
EPSNT$
4.28
4.73
4.84
5.48
5.82
5.69
6.22
6.61
7.23
7.30
1.39
4.65%
5.66%
—
26.45
EPS growth%
1.51
0.40
2.33
1.46
2.11
1.54
0.40
0.40
0.40
0.95
19.10
0.40
1.20
71
2.06
Bookvalue per shNT$
5.19
5.49
6.18
6.15
6.72
6.66
6.65
7.56
7.99
8.39
2.18
4.54%
4.53%
—
2.07
FCF per shareNT$
5.69
6.03
6.37
6.02
6.65
6.53
6.68
6.41
7.08
7.75
2.85
3.10%
4.20%
—
0.91
Dividend per shNT$
2.98
2.93
3.26
3.12
3.11
2.91
2.79
2.95
2.91
3.24
3.97
0.85%
0.46%
—
26.46
Div yield (avg)%
30.57
31.86
32.03
31.29
33.42
30.93
32.64
32.82
34.86
34.37
23.01
32.82
32.33
75
16.94
Payout ratio%
19.62
16.89
17.68
16.66
19.51
18.87
17.36
20.33
21.56
23.07
21.21
20.33
19.19
47
16.57
Shares (diluted)M
22.32
20.98
19.23
17.94
20.49
23.26
23.90
25.75
23.85
22.06
17.19
1.48%
(0.42%)
72
17.27
Buyback yield%
14.80
15.93
14.84
17.58
18.16
20.38
19.06
21.29
18.41
16.36
26.70
19.06
17.87
62
0.599
D/E ratiox
1.544
1.607
1.627
1.753
1.625
1.564
1.559
1.587
1.574
1.640
1.065
1.574
1.597
30
158.8
Enterprise valueNT$M
36.36
35.85
39.02
40.10
39.28
37.11
39.24
40.30
42.25
45.48
92.30
2.98%
2.44%
50
158.6
LT debtNT$M
54.18
56.44
49.00
46.24
41.82
42.56
46.21
45.62
41.95
40.73
55.53
(0.53%)
(2.66%)
21
Cost of revenue
4.38%
0.99×
Operating expenses
4.89%
1.04×
Cash and investments
16.79%
Property and equipment
15.52%