76.97
RevenueNT$M
105.7
108.4
111.4
113.1
115.5
116.5
119.3
121.8
125.5
129.7
79.02
2.34%
2.50%
8
29.27
Revenue growth%
18.42
18.52
15.69
13.26
14.12
13.77
15.84
16.37
18.88
18.17
27.58
16.37
16.10
18
17.82
Gross margin%
2.43
1.38
3.46
0.74
0.55
0.40
0.40
0.40
1.24
2.54
8.17
0.40
0.99
46
16.37
Operating margin%
5.83
7.55
8.67
10.80
10.52
13.22
13.34
11.43
9.15
10.42
8.33
11.43
10.47
74
17.21
Net margin%
20.63
21.78
21.01
22.39
21.67
23.26
22.19
23.49
21.92
23.31
28.70
23.26
22.06
39
12.86
P/E ratio (avg)x
44.22
50.62
49.08
58.58
59.20
64.53
64.46
74.86
73.28
84.91
24.31
73.28
61.83
69
11.19
EV/EBITx
7.855
6.621
6.919
6.647
6.967
6.551
6.828
7.271
6.356
6.799
11.97
6.799
6.813
92
21.83
FCF yield (avg)%
2.92
1.79
0.40
0.40
0.40
0.40
3.05
1.30
0.42
0.40
20.82
0.42
0.41
56
12.51
FCF margin%
25.41
27.48
24.92
23.94
23.83
25.04
24.89
22.34
24.26
25.97
8.71
24.89
24.91
36
1.743
FCF / Net incomex
0.403
0.424
0.436
0.399
0.430
0.435
0.423
0.406
0.436
0.493
0.240
0.435
0.427
24
21.65
ROIC%
7.17
9.39
7.48
7.81
4.87
6.87
6.80
8.31
5.51
7.15
23.35
6.87
7.16
32
18.92
Return on equity%
35.81
37.48
35.63
37.56
40.16
41.25
40.30
38.00
36.97
36.14
6.05
38.00
37.52
78
10.84
Return on assets%
4.98
5.33
6.50
9.07
10.72
8.52
9.41
10.31
8.40
8.72
9.32
8.72
8.62
90
1.06
EPSNT$
1.28
1.26
1.16
1.29
1.23
1.21
1.34
1.24
1.17
1.18
1.18
(0.88%)
(0.26%)
—
3.08
EPS growth%
34.27
36.42
34.39
33.98
36.27
35.13
36.02
37.46
36.18
34.50
6.15
36.02
35.58
65
1.46
Bookvalue per shNT$
0.90
0.82
0.70
0.64
0.55
0.56
0.60
0.55
0.56
0.55
1.28
(0.08%)
(4.96%)
—
0.85
FCF per shareNT$
1.95
2.30
2.63
2.63
3.02
3.04
3.19
3.04
2.99
3.25
0.77
1.47%
6.76%
—
1.18
Dividend per shNT$
1.74
1.68
1.86
1.84
1.88
1.74
1.63
1.62
1.65
1.54
0.75
(3.92%)
(1.84%)
—
26.31
Div yield (avg)%
25.42
24.07
25.65
26.59
24.81
25.84
27.39
30.32
29.56
27.90
19.18
27.90
26.22
71
15.11
Payout ratio%
7.57
9.83
9.81
12.15
10.16
9.26
9.76
11.61
10.56
13.00
19.16
10.56
9.99
26
59.68
Shares (diluted)M
61.46
58.93
62.59
68.75
71.44
65.74
71.61
76.38
76.44
83.58
61.64
3.19%
3.44%
91
25.69
Buyback yield%
10.54
10.82
11.22
8.83
10.06
9.44
6.60
8.61
7.94
9.88
5.41
8.61
9.66
29
0.422
D/E ratiox
0.408
0.455
0.497
0.497
0.507
0.542
0.541
0.545
0.537
0.562
1.212
0.542
0.522
51
32.71
Enterprise valueNT$M
102.2
105.0
96.16
102.0
104.5
99.47
92.82
104.4
113.2
116.3
117.0
2.16%
1.74%
28
86.95
LT debtNT$M
44.43
43.20
39.63
42.04
44.25
48.11
46.33
47.24
51.97
46.95
77.67
1.19%
(0.33%)
64
Cost of revenue
2.57%
1.01×
Operating expenses
3.51%
1.10×
Property and equipment
21.61%