63.88
RevenueNT$M
66.75
73.00
77.05
84.41
93.20
100.2
108.7
115.8
122.5
134.5
69.33
7.61%
8.21%
83
27.87
Revenue growth%
8.39
5.74
5.36
4.21
1.45
2.30
4.36
3.68
3.51
3.96
26.29
3.68
4.08
73
13.39
Gross margin%
10.50
9.78
9.87
7.88
8.21
6.21
5.81
7.21
7.55
6.35
12.48
6.35
7.71
91
26.97
Operating margin%
24.52
26.25
27.90
29.11
27.46
27.83
25.88
27.60
26.05
23.89
25.56
26.05
26.85
29
29.14
Net margin%
8.60
8.41
10.04
10.33
11.23
10.67
8.97
8.69
8.18
8.67
5.59
8.69
8.83
55
34.09
P/E ratio (avg)x
20.67
18.92
19.27
17.62
16.71
15.44
16.35
17.71
16.06
14.58
28.03
16.06
17.16
93
23.47
EV/EBITx
39.85
45.13
46.86
45.69
47.00
51.70
51.56
52.07
49.08
51.88
21.52
51.70
48.04
36
17.28
FCF yield (avg)%
7.31
6.69
9.63
10.47
9.97
7.47
7.70
6.17
6.08
4.22
18.73
6.17
7.39
79
4.87
FCF margin%
19.18
16.20
15.13
15.70
17.60
15.39
15.63
17.96
15.29
13.41
24.18
15.39
15.66
66
1.414
FCF / Net incomex
1.619
1.539
1.563
1.586
1.407
1.447
1.574
1.412
1.266
1.234
0.564
1.412
1.493
59
2.96
ROIC%
27.16
27.68
28.49
29.27
26.45
27.57
29.94
31.12
28.65
29.97
15.30
29.94
28.57
53
22.19
Return on equity%
6.68
7.08
9.20
8.94
6.12
8.56
10.65
8.70
7.47
9.23
17.96
8.70
8.63
41
21.82
Return on assets%
4.19
3.85
2.49
5.31
4.12
5.91
8.25
6.36
4.57
2.71
4.18
5.91
4.38
86
0.74
EPSNT$
1.33
1.32
1.39
1.45
1.49
1.49
1.43
1.43
1.54
1.74
0.77
3.13%
3.39%
—
7.79
EPS growth%
10.50
13.39
14.65
14.63
14.00
12.39
11.91
10.27
11.27
12.87
12.90
11.91
12.63
92
1.61
Bookvalue per shNT$
1.43
1.33
1.30
1.31
1.38
1.46
1.51
1.50
1.42
1.40
1.29
0.31%
(0.06%)
—
1.43
FCF per shareNT$
2.04
2.25
2.58
2.76
3.27
3.24
3.28
3.87
3.92
4.19
1.59
5.05%
7.24%
—
0.77
Dividend per shNT$
1.76
1.74
1.95
2.09
2.13
2.33
2.66
3.16
3.73
4.23
1.06
14.77%
10.97%
—
13.52
Div yield (avg)%
6.22
7.31
8.42
10.58
10.10
12.60
9.75
11.29
9.43
6.94
12.30
9.75
9.59
15
2.67
Payout ratio%
1.69
0.61
3.26
6.01
8.33
8.39
7.23
5.15
5.36
8.30
15.37
7.23
5.69
84
44.06
Shares (diluted)M
54.28
53.59
51.36
51.69
54.03
54.02
57.88
56.90
61.17
71.87
43.37
5.87%
3.75%
17
9.89
Buyback yield%
17.95
15.74
14.21
12.20
9.38
8.78
11.20
12.94
13.09
11.75
3.48
11.75
12.57
45
0.482
D/E ratiox
0.766
0.839
0.790
0.826
0.825
0.928
1.016
1.045
1.159
1.341
0.901
1.045
0.884
10
95.03
Enterprise valueNT$M
31.19
34.55
34.68
30.59
30.21
31.46
34.82
38.55
43.00
44.35
112.8
7.99%
2.84%
48
27.68
LT debtNT$M
149.0
139.2
156.2
169.4
167.8
164.3
191.2
217.1
225.8
229.9
14.37
6.50%
5.57%
65
Cost of revenue
8.15%
0.99×
Operating expenses
8.53%
1.03×
Cash and investments
18.09%