43.99
RevenueNT$M
199.2
210.8
219.8
228.8
247.4
262.1
272.3
286.1
309.2
329.2
45.81
5.88%
5.61%
8
26.57
Revenue growth%
26.39
25.93
25.66
28.40
27.57
28.52
30.83
29.45
31.55
29.56
4.38
29.56
28.46
44
15.92
Gross margin%
8.63
9.19
9.02
10.02
10.99
8.49
11.11
12.74
12.56
12.19
3.97
12.19
10.51
17
2.32
Operating margin%
12.70
13.54
11.01
10.60
9.55
12.29
14.99
13.30
16.08
18.13
4.43
14.99
13.00
24
22.57
Net margin%
17.00
16.26
14.97
13.98
13.36
15.14
12.14
12.89
10.93
7.94
8.87
12.14
13.67
66
21.50
P/E ratio (avg)x
18.26
17.84
18.75
20.80
23.35
27.49
26.62
25.60
24.28
25.43
20.39
25.60
23.81
71
12.39
EV/EBITx
25.12
24.41
25.06
25.25
24.36
26.24
25.51
23.13
21.05
19.96
23.32
23.13
24.74
57
2.94
FCF yield (avg)%
7.59
6.28
6.00
6.10
4.32
4.74
1.90
0.40
0.40
1.09
3.88
1.09
4.53
85
29.42
FCF margin%
18.95
19.69
20.18
21.89
24.06
22.67
25.55
26.92
26.77
28.16
20.40
26.77
23.36
72
0.402
FCF / Net incomex
1.088
1.065
1.095
1.191
1.426
1.477
1.537
1.797
2.009
2.214
0.837
1.797
1.451
45
9.16
ROIC%
18.61
17.64
19.00
16.58
13.86
16.47
15.97
13.80
15.54
14.71
20.96
15.54
16.22
49
24.22
Return on equity%
11.77
11.65
14.45
12.84
13.88
11.79
9.07
9.99
10.46
9.27
23.46
9.99
11.71
50
22.47
Return on assets%
30.91
28.00
28.97
30.78
29.80
32.42
34.89
32.60
34.91
36.25
2.64
34.89
31.66
89
6.54
EPSNT$
7.93
7.55
7.18
7.28
6.81
6.87
7.29
7.19
7.05
8.07
7.23
3.46%
0.13%
—
23.48
EPS growth%
0.40
3.24
3.10
5.05
2.86
1.79
3.56
3.27
1.11
3.10
9.28
3.10
3.10
71
9.17
Bookvalue per shNT$
11.03
10.71
10.95
11.35
10.65
11.68
10.63
9.84
8.92
9.22
3.72
(2.85%)
(1.76%)
—
4.00
FCF per shareNT$
8.89
8.41
8.78
9.11
10.00
10.69
9.72
9.12
9.77
9.39
4.31
(1.26%)
(0.84%)
—
6.19
Dividend per shNT$
6.26
6.87
7.21
6.56
5.95
5.76
5.24
4.80
4.46
3.96
8.21
(7.80%)
(5.31%)
—
22.77
Div yield (avg)%
10.48
8.02
7.58
4.64
4.25
3.23
2.02
3.85
5.49
7.87
4.86
3.85
5.06
48
5.15
Payout ratio%
8.89
10.83
9.21
6.69
4.20
5.06
5.82
4.06
5.25
4.81
21.03
5.06
5.53
58
20.72
Shares (diluted)M
18.11
16.43
17.07
15.86
14.94
15.28
15.96
17.28
18.90
19.12
20.02
5.06%
(0.45%)
33
21.34
Buyback yield%
9.88
12.15
14.51
11.68
12.53
14.72
15.78
14.01
12.38
14.67
5.41
14.67
13.27
20
1.789
D/E ratiox
0.429
0.476
0.453
0.503
0.472
0.533
0.590
0.549
0.494
0.555
0.799
0.549
0.498
78
51.50
Enterprise valueNT$M
176.0
170.7
184.0
162.0
145.0
142.5
129.8
115.2
108.2
98.44
310.4
(7.45%)
(6.67%)
87
307.6
LT debtNT$M
26.73
29.13
30.24
35.99
41.41
41.48
49.14
55.87
56.75
66.91
148.0
10.07%
9.45%
87
Cost of revenue
5.72%
1.01×
Operating expenses
5.48%
0.99×
Property and equipment
15.73%