59.66
RevenueNT$M
113.8
115.1
119.7
124.1
125.0
131.1
138.0
145.9
146.9
150.2
64.98
3.73%
2.89%
12
5.73
Revenue growth%
20.08
22.50
23.71
26.03
23.05
21.07
18.46
20.94
20.10
18.29
9.10
20.10
21.00
19
12.46
Gross margin%
9.44
12.19
9.35
6.59
9.10
10.74
11.94
12.68
9.75
6.92
27.16
10.74
9.59
31
9.28
Operating margin%
24.58
25.87
25.50
22.61
24.04
26.51
23.90
24.42
21.64
21.46
11.30
23.90
24.23
16
3.67
Net margin%
26.61
27.19
26.80
27.35
30.09
31.68
30.00
31.47
31.96
29.55
21.81
31.47
29.78
84
17.28
P/E ratio (avg)x
16.24
15.75
18.86
20.65
23.56
27.15
27.60
32.78
36.10
39.65
24.35
32.78
25.35
56
11.59
EV/EBITx
23.06
24.46
26.15
25.96
24.33
23.84
20.51
21.94
21.56
23.00
20.77
21.94
23.45
95
23.52
FCF yield (avg)%
21.58
20.25
19.90
21.52
21.23
20.48
22.62
25.06
24.34
27.29
7.42
24.34
21.55
92
10.94
FCF margin%
22.10
24.18
23.74
25.08
25.68
25.15
26.26
27.24
29.99
29.87
8.75
27.24
25.42
64
1.066
FCF / Net incomex
0.622
0.620
0.646
0.705
0.777
0.940
1.122
1.168
1.192
1.200
1.497
1.168
0.858
58
19.11
ROIC%
9.50
10.07
10.83
8.55
11.40
9.30
9.27
9.70
8.58
8.16
15.83
9.27
9.40
60
5.94
Return on equity%
17.00
16.50
19.01
18.33
20.17
19.86
19.02
17.27
16.58
19.22
19.64
19.02
18.67
16
6.49
Return on assets%
20.79
17.91
19.41
20.51
23.45
24.09
21.42
22.09
21.71
20.32
22.62
21.71
21.10
73
0.53
EPSNT$
0.36
0.36
0.34
0.34
0.37
0.39
0.42
0.44
0.44
0.52
0.57
7.12%
4.34%
—
19.92
EPS growth%
13.09
14.26
16.86
17.89
19.48
19.55
22.48
23.57
26.40
27.97
15.33
23.57
19.52
38
1.42
Bookvalue per shNT$
1.43
1.44
1.54
1.57
1.43
1.39
1.48
1.58
1.49
1.53
1.00
1.35%
1.69%
—
1.11
FCF per shareNT$
0.64
0.56
0.61
0.54
0.54
0.53
0.48
0.51
0.50
0.55
0.63
0.11%
(2.23%)
—
0.69
Dividend per shNT$
1.58
1.52
1.37
1.28
1.32
1.26
1.29
1.33
1.33
1.33
0.89
0.19%
(1.60%)
—
12.34
Div yield (avg)%
17.55
15.73
16.20
13.83
13.72
14.72
11.83
11.55
12.26
9.71
14.64
11.83
13.77
83
12.60
Payout ratio%
26.80
28.30
26.85
25.27
27.42
28.04
26.70
29.12
29.82
29.62
13.82
29.12
27.73
43
71.70
Shares (diluted)M
86.79
91.90
98.64
97.87
96.89
92.90
90.06
84.81
92.65
86.69
74.74
(2.20%)
1.31%
71
9.32
Buyback yield%
1.63
2.08
3.71
5.69
2.84
3.21
1.50
0.40
0.54
0.40
5.91
0.54
1.86
62
1.310
D/E ratiox
1.473
1.386
1.353
1.386
1.455
1.373
1.438
1.301
1.208
1.084
0.433
1.301
1.380
73
121.6
Enterprise valueNT$M
108.3
114.9
118.2
119.6
118.0
102.7
101.2
87.41
84.94
90.20
102.4
(5.23%)
(3.20%)
29
20.79
LT debtNT$M
150.3
173.8
186.7
219.9
253.0
278.7
333.4
380.7
441.2
448.4
18.32
12.13%
11.40%
82
Cost of revenue
2.92%
1.00×
Operating expenses
3.67%
1.08×