27.51
RevenueNT$M
77.90
83.07
88.11
90.19
94.32
96.30
101.9
106.3
110.5
116.7
29.49
4.36%
4.51%
69
5.87
Revenue growth%
25.21
23.15
23.33
21.16
21.95
21.05
21.85
19.70
21.83
21.05
13.99
21.05
21.84
9
7.33
Gross margin%
10.99
8.59
10.42
10.35
12.14
14.93
12.01
12.83
10.25
7.72
28.76
12.01
10.70
55
2.04
Operating margin%
2.22
0.87
3.16
4.76
4.56
4.51
1.83
0.40
0.40
0.40
13.79
0.40
2.03
62
11.27
Net margin%
34.43
35.29
37.98
39.42
37.91
39.50
39.62
39.30
37.87
35.92
24.26
39.30
37.95
13
7.774
P/E ratio (avg)x
13.76
14.84
13.98
12.11
12.91
14.20
15.11
14.76
15.79
14.52
10.65
14.76
14.36
63
16.31
EV/EBITx
42.46
41.70
42.73
46.53
54.05
62.19
71.05
76.68
74.34
75.77
28.26
74.34
58.12
93
2.58
FCF yield (avg)%
9.57
7.34
8.04
5.39
4.93
3.10
2.46
0.40
1.05
2.95
27.40
2.46
4.01
93
23.47
FCF margin%
24.61
26.10
28.60
25.98
28.47
30.87
33.73
35.49
36.39
36.71
12.72
35.49
29.73
54
1.214
FCF / Net incomex
1.298
1.429
1.560
1.625
1.661
1.639
1.901
1.988
2.271
2.242
1.525
1.988
1.650
74
2.49
ROIC%
23.02
21.81
22.55
20.36
20.55
20.58
21.88
21.14
19.62
17.99
11.86
20.58
20.86
94
12.02
Return on equity%
4.43
3.36
2.97
3.32
5.06
6.41
5.44
5.55
6.26
8.45
19.53
6.26
5.25
27
24.86
Return on assets%
10.60
10.02
11.94
12.85
11.17
8.94
9.62
10.66
9.91
12.36
3.70
9.91
10.63
26
1.62
EPSNT$
2.01
2.26
2.52
2.51
2.78
2.55
2.36
2.15
2.21
2.34
1.76
(3.45%)
2.19%
—
2.25
EPS growth%
5.45
6.67
5.44
6.37
6.51
3.81
0.88
3.23
2.28
2.89
22.90
2.89
4.62
24
0.44
Bookvalue per shNT$
1.07
1.03
1.07
1.13
1.14
1.27
1.34
1.34
1.53
1.55
0.38
6.37%
2.83%
—
0.68
FCF per shareNT$
1.71
1.98
2.10
2.23
2.49
2.87
3.20
3.18
3.37
3.28
0.68
5.64%
8.06%
—
0.56
Dividend per shNT$
1.26
1.29
1.16
1.16
1.03
1.11
0.97
0.87
0.92
0.80
1.34
(4.87%)
(3.55%)
—
17.82
Div yield (avg)%
21.64
23.31
24.68
21.70
24.41
22.18
21.09
24.08
21.26
20.76
3.20
21.26
21.94
6
18.57
Payout ratio%
7.78
6.75
4.40
7.08
8.81
9.89
7.83
5.83
7.64
8.50
6.15
7.83
7.71
25
51.40
Shares (diluted)M
40.24
36.39
37.41
36.54
41.29
39.12
38.52
43.15
41.22
45.34
50.53
1.89%
0.78%
20
24.41
Buyback yield%
1.57
1.36
2.89
3.35
2.37
2.74
1.12
2.85
0.40
3.40
20.39
2.74
2.55
79
0.950
D/E ratiox
0.976
0.889
0.943
1.000
0.922
0.850
0.818
0.915
1.002
1.019
0.832
0.915
0.932
72
72.26
Enterprise valueNT$M
117.0
126.1
139.3
130.9
130.1
140.3
152.7
154.5
170.2
187.4
58.51
7.58%
4.80%
34
29.52
LT debtNT$M
78.02
80.11
82.60
92.56
87.65
81.51
86.74
92.07
100.7
101.3
8.421
2.93%
3.72%
23
Cost of revenue
4.51%
1.00×
Operating expenses
5.21%
1.07×
Property and equipment
15.75%
Cash and investments
14.80%