66.58
RevenueNT$M
182.0
189.1
197.6
201.9
211.9
214.9
225.2
231.8
239.8
245.7
72.37
3.01%
3.15%
28
17.60
Revenue growth%
6.66
9.33
8.92
5.99
8.79
10.68
12.30
11.33
9.97
10.25
8.84
10.68
9.65
94
27.70
Gross margin%
11.15
11.48
13.85
16.62
15.74
14.98
12.56
13.75
14.14
14.68
29.58
14.14
13.99
11
13.52
Operating margin%
10.92
12.55
11.22
10.81
13.75
14.42
15.56
17.20
14.88
13.87
13.98
14.88
13.81
12
16.84
Net margin%
17.52
17.67
16.82
16.93
17.96
18.33
15.93
13.43
13.55
12.89
9.26
13.55
16.87
9
24.24
P/E ratio (avg)x
6.002
6.216
6.223
6.447
6.647
7.335
7.396
8.666
10.00
9.512
29.74
8.666
6.991
22
35.62
EV/EBITx
32.43
32.63
35.91
34.16
32.98
31.74
36.67
35.90
41.51
40.87
8.192
36.67
35.03
47
13.45
FCF yield (avg)%
3.16
3.01
0.40
0.40
2.40
4.41
2.01
0.40
0.64
0.40
22.75
0.64
1.32
8
28.87
FCF margin%
9.11
9.70
6.98
5.59
3.24
2.28
2.37
2.96
5.35
2.46
22.96
2.46
4.30
73
1.421
FCF / Net incomex
0.902
0.982
1.040
1.206
1.321
1.404
1.546
1.540
1.703
1.991
0.115
1.546
1.362
19
8.75
ROIC%
22.49
23.87
21.39
21.97
20.11
20.04
19.43
21.35
20.13
21.01
26.14
20.13
21.18
75
19.37
Return on equity%
9.82
9.21
10.49
11.17
10.83
13.73
14.68
15.10
13.86
12.50
19.10
13.86
11.83
26
27.66
Return on assets%
16.71
14.98
16.69
17.49
18.24
20.70
22.29
23.51
24.69
26.15
28.59
23.51
19.47
67
3.93
EPSNT$
8.19
8.02
8.59
9.08
8.60
9.23
8.85
9.19
9.49
10.81
4.19
4.69%
2.70%
—
7.36
EPS growth%
24.44
23.02
23.65
23.89
24.90
24.77
22.55
22.04
22.65
20.34
6.11
22.55
23.33
56
5.21
Bookvalue per shNT$
3.57
3.92
3.71
3.53
3.59
3.69
3.78
3.49
3.61
3.76
3.63
0.91%
(0.73%)
—
4.10
FCF per shareNT$
1.65
1.49
1.31
1.13
1.14
1.02
0.91
0.87
0.93
0.97
2.20
(3.15%)
(5.57%)
—
6.50
Dividend per shNT$
1.31
1.40
1.45
1.32
1.42
1.28
1.12
1.14
1.21
1.05
1.73
(5.86%)
(2.92%)
—
3.83
Div yield (avg)%
14.17
13.04
11.67
11.32
9.03
10.25
10.69
12.61
12.00
11.85
16.59
11.85
11.76
9
24.39
Payout ratio%
2.38
0.40
0.40
0.40
1.07
0.40
0.40
0.40
2.73
5.63
23.76
0.40
0.40
81
24.92
Shares (diluted)M
40.79
48.30
49.51
49.79
56.89
66.90
72.86
87.06
96.53
102.5
23.62
12.51%
11.18%
67
28.57
Buyback yield%
25.36
25.28
28.09
30.34
30.52
27.58
29.95
27.35
26.30
24.83
13.39
27.35
27.47
61
1.405
D/E ratiox
1.884
1.755
1.756
1.631
1.538
1.341
1.390
1.486
1.612
1.740
1.596
1.486
1.621
6
237.2
Enterprise valueNT$M
346.0
373.9
377.6
405.6
422.3
439.3
423.0
449.0
477.1
468.4
148.1
2.09%
4.29%
16
17.83
LT debtNT$M
119.1
114.6
128.9
151.6
156.6
172.2
169.0
175.7
169.3
188.8
133.1
3.81%
5.18%
53
Cost of revenue
3.26%
1.01×
Operating expenses
2.88%
0.97×
Goodwill & intangibles
18.13%
Spread over hurdle
14.18%