7.432
RevenueNT$M
147.5
144.8
145.5
146.6
145.6
143.7
145.8
145.3
143.8
144.2
8.076
(0.19%)
(0.19%)
62
6.00
Revenue growth%
14.61
13.96
15.99
16.84
18.59
18.43
19.32
18.39
16.93
15.57
5.51
18.39
16.88
16
28.06
Gross margin%
31.13
31.30
33.88
36.40
35.77
35.88
33.56
30.59
28.74
31.74
21.64
31.74
32.65
71
13.39
Operating margin%
13.90
12.85
12.55
13.78
14.59
14.65
15.29
15.47
16.11
16.13
15.86
15.47
14.62
24
6.59
Net margin%
2.14
3.15
4.43
6.28
7.21
6.17
4.79
7.72
10.32
10.83
2.76
7.72
6.22
21
25.72
P/E ratio (avg)x
11.68
11.16
11.39
12.01
11.79
12.59
14.39
13.81
13.10
14.38
6.255
13.81
12.30
77
29.57
EV/EBITx
25.63
26.27
28.07
28.73
27.27
29.46
31.72
31.25
34.62
40.02
24.77
31.72
29.09
38
28.66
FCF yield (avg)%
6.95
4.57
4.97
6.74
6.28
4.93
3.87
5.88
3.01
4.58
25.26
4.58
4.95
91
11.57
FCF margin%
21.30
20.93
22.94
21.63
23.14
23.88
22.44
23.83
25.47
25.67
25.38
23.88
23.04
8
0.436
FCF / Net incomex
1.433
1.485
1.585
1.471
1.361
1.245
1.193
1.283
1.337
1.220
1.185
1.245
1.349
66
6.97
ROIC%
22.27
22.80
20.36
20.36
17.51
16.51
17.93
16.29
13.96
14.07
25.88
16.29
17.72
69
18.84
Return on equity%
12.30
11.85
10.80
11.04
9.57
8.05
6.01
7.32
10.13
9.33
9.74
8.05
9.85
78
26.62
Return on assets%
30.69
32.22
35.20
32.92
33.46
33.37
30.61
32.87
31.82
33.14
2.12
32.87
32.89
79
1.67
EPSNT$
1.49
1.48
1.60
1.73
1.70
1.47
1.44
1.51
1.47
1.27
1.84
(5.63%)
(2.23%)
—
4.86
EPS growth%
8.36
8.14
5.78
5.49
5.57
4.56
5.69
5.96
3.67
6.43
17.59
5.69
5.73
70
1.63
Bookvalue per shNT$
0.85
0.82
0.88
0.91
0.83
0.81
0.75
0.76
0.75
0.80
2.11
(0.79%)
(1.56%)
—
3.08
FCF per shareNT$
2.16
2.34
2.56
2.74
3.21
3.59
3.95
4.47
5.01
5.42
3.82
11.07%
9.92%
—
0.65
Dividend per shNT$
0.82
0.90
1.02
1.07
1.13
1.17
1.14
1.29
1.49
1.47
3.91
5.53%
6.89%
—
14.65
Div yield (avg)%
5.77
5.36
6.25
8.69
7.56
9.08
9.85
8.64
8.97
10.33
17.74
9.08
8.66
25
19.75
Payout ratio%
28.81
30.50
28.47
28.04
28.10
25.60
26.62
26.02
26.10
26.75
7.22
26.10
27.39
16
34.14
Shares (diluted)M
39.11
34.49
36.89
36.81
36.14
34.21
34.40
36.87
31.77
30.78
35.66
(3.16%)
(2.62%)
81
18.10
Buyback yield%
22.81
19.86
20.30
21.02
21.56
22.15
21.82
20.77
23.51
26.13
25.42
22.15
21.69
34
1.680
D/E ratiox
0.678
0.767
0.776
0.738
0.812
0.784
0.819
0.840
0.903
1.037
1.205
0.840
0.798
25
63.81
Enterprise valueNT$M
200.0
228.4
246.8
281.5
268.6
293.9
274.7
254.8
263.6
244.1
100.7
(1.90%)
2.77%
78
10.24
LT debtNT$M
93.14
97.27
103.0
109.0
98.49
87.11
96.41
89.52
93.76
89.64
46.71
(1.87%)
(1.10%)
13
Cost of revenue
(0.19%)
1.00×
Operating expenses
0.59%
1.08×
Property and equipment
13.89%