44.16
RevenueNT$M
70.12
76.50
80.53
85.38
91.71
99.66
106.5
116.5
127.3
139.5
48.74
8.74%
8.16%
33
15.41
Revenue growth%
25.26
27.87
27.26
27.18
29.84
32.01
29.03
29.79
28.85
30.36
29.55
29.79
28.94
80
22.37
Gross margin%
20.65
19.98
20.15
20.73
19.99
22.68
24.39
22.18
21.54
21.62
26.85
22.18
21.13
26
4.35
Operating margin%
23.34
25.78
26.56
25.62
27.88
28.86
29.93
30.00
27.02
24.06
20.67
28.86
26.79
29
17.59
Net margin%
15.97
14.20
12.37
11.09
8.56
6.08
7.21
6.68
6.53
8.57
16.78
6.68
8.57
74
21.35
P/E ratio (avg)x
5.188
4.953
4.703
4.501
4.532
4.451
4.504
4.996
5.348
5.211
36.81
4.996
4.828
54
35.20
EV/EBITx
24.74
23.07
22.38
19.90
18.34
19.50
18.40
17.12
18.17
20.18
33.50
18.40
19.70
55
21.05
FCF yield (avg)%
17.12
17.99
18.53
18.99
17.25
17.41
14.90
17.51
15.72
14.40
14.99
15.72
17.33
11
10.83
FCF margin%
33.32
32.87
31.11
30.17
29.51
28.13
25.81
23.21
24.12
23.12
10.61
24.12
28.82
58
1.734
FCF / Net incomex
0.821
0.733
0.630
0.579
0.547
0.511
0.451
0.476
0.454
0.437
1.477
0.454
0.529
93
18.48
ROIC%
20.16
19.06
21.42
23.25
25.47
26.53
25.96
27.91
26.32
24.83
19.93
26.32
25.15
83
13.34
Return on equity%
4.77
5.89
7.79
9.56
8.85
6.97
7.20
7.05
5.79
5.42
15.74
6.97
7.01
47
15.81
Return on assets%
10.24
11.38
8.64
10.97
13.17
12.55
11.57
10.45
13.39
12.84
27.82
12.55
11.47
17
0.60
EPSNT$
0.84
0.81
0.74
0.63
0.61
0.66
0.61
0.62
0.58
0.55
0.65
(1.94%)
(4.66%)
—
10.10
EPS growth%
3.66
1.06
0.40
0.40
1.30
0.40
0.40
0.40
0.40
2.48
10.47
0.40
0.40
86
0.94
Bookvalue per shNT$
0.68
0.75
0.86
0.97
0.98
1.10
1.22
1.39
1.54
1.57
0.48
9.95%
9.01%
—
1.42
FCF per shareNT$
1.21
1.37
1.31
1.44
1.45
1.42
1.30
1.33
1.45
1.48
1.13
0.45%
2.71%
—
1.81
Dividend per shNT$
0.96
0.94
0.88
0.88
0.83
0.81
0.85
0.92
0.88
0.88
0.50
1.25%
(0.83%)
—
14.71
Div yield (avg)%
19.30
19.23
18.36
20.49
20.89
20.21
18.14
15.49
15.20
13.15
29.18
15.49
18.79
68
12.95
Payout ratio%
3.23
5.09
5.69
5.87
8.11
6.10
4.50
2.97
4.40
7.35
2.92
4.50
5.39
79
22.21
Shares (diluted)M
37.54
41.73
43.62
48.93
56.57
58.06
63.54
72.59
71.36
70.58
22.63
4.52%
7.84%
6
19.30
Buyback yield%
14.57
17.06
16.89
19.65
18.40
17.68
14.85
17.82
20.25
22.71
7.65
17.82
17.75
75
0.298
D/E ratiox
0.307
0.302
0.335
0.393
0.388
0.402
0.451
0.532
0.607
0.640
0.855
0.532
0.397
59
68.91
Enterprise valueNT$M
208.2
218.3
243.2
237.3
225.6
224.9
243.5
269.2
270.7
250.8
10.13
2.14%
2.25%
61
104.9
LT debtNT$M
43.42
47.36
52.93
52.31
54.63
59.81
60.10
67.62
65.56
70.80
119.5
5.32%
6.18%
78
Cost of revenue
8.30%
1.01×
Operating expenses
7.53%
0.94×
Goodwill & intangibles
19.80%