186.4
RevenueNT$M
142.9
157.5
168.7
187.9
208.6
230.8
254.4
279.4
300.4
322.9
207.5
9.14%
9.30%
16
8.73
Revenue growth%
10.06
11.50
12.98
14.21
13.38
15.14
16.70
16.12
14.10
15.14
20.84
15.14
14.16
80
18.74
Gross margin%
4.79
3.16
1.45
2.34
0.92
1.15
0.73
0.88
2.63
1.46
3.04
1.15
1.45
19
4.01
Operating margin%
20.53
18.58
17.93
17.97
15.18
17.41
19.34
19.93
20.16
18.81
29.82
19.34
18.69
85
6.41
Net margin%
38.49
37.59
35.91
37.58
39.45
41.11
38.62
40.15
40.68
40.71
11.24
40.68
39.03
71
25.83
P/E ratio (avg)x
10.33
10.01
9.807
9.745
9.874
10.44
11.92
12.05
12.35
11.67
17.18
11.92
10.38
37
28.94
EV/EBITx
12.12
13.80
15.44
16.29
18.13
19.48
19.88
22.40
22.61
25.13
27.01
22.40
18.80
80
24.68
FCF yield (avg)%
9.10
6.35
8.93
10.09
10.75
10.87
9.69
10.60
12.07
12.56
29.84
10.87
10.34
74
26.50
FCF margin%
16.62
19.08
22.05
20.95
18.13
20.70
22.27
22.88
23.15
24.82
4.74
22.88
21.50
94
0.118
FCF / Net incomex
0.246
0.262
0.280
0.329
0.372
0.437
0.497
0.565
0.656
0.721
1.751
0.565
0.405
89
19.34
ROIC%
26.86
24.43
23.32
24.30
23.61
22.71
20.77
21.89
22.14
25.03
25.17
22.14
23.47
12
22.16
Return on equity%
7.12
6.80
9.38
6.80
6.93
4.13
2.88
3.49
3.83
3.76
3.54
3.76
5.46
22
17.90
Return on assets%
5.08
3.91
4.56
5.40
3.52
5.38
8.06
8.72
10.34
12.48
23.68
8.72
5.39
83
3.16
EPSNT$
0.92
0.87
0.82
0.88
0.85
0.99
1.16
1.10
1.17
1.10
3.27
5.29%
1.60%
—
15.96
EPS growth%
15.74
15.09
13.41
12.62
11.40
12.18
10.31
9.86
9.30
10.95
4.27
10.31
11.79
71
3.34
Bookvalue per shNT$
0.68
0.63
0.60
0.55
0.56
0.61
0.58
0.62
0.61
0.65
3.61
3.03%
(1.00%)
—
3.20
FCF per shareNT$
3.54
3.71
3.70
3.69
3.55
4.21
4.46
4.33
4.63
5.17
0.64
7.80%
3.62%
—
3.39
Dividend per shNT$
3.02
2.77
2.64
2.66
2.66
2.90
2.58
2.36
2.31
2.43
1.77
(1.77%)
(2.89%)
—
2.64
Div yield (avg)%
23.28
25.50
24.42
23.97
23.63
21.04
22.68
24.74
23.68
25.53
19.34
23.68
23.83
68
26.03
Payout ratio%
18.76
18.26
17.78
17.47
15.26
17.24
16.77
17.20
15.41
17.85
28.56
17.20
17.35
74
36.78
Shares (diluted)M
56.95
57.02
66.20
70.19
81.21
97.12
99.34
115.9
131.8
153.0
35.13
13.50%
11.93%
82
9.93
Buyback yield%
1.98
3.68
6.03
7.85
8.50
6.95
6.86
9.25
7.16
5.62
19.07
6.95
6.91
16
0.857
D/E ratiox
1.893
2.258
2.401
2.434
2.863
2.755
2.803
3.270
3.386
3.257
0.493
3.257
2.779
68
118.9
Enterprise valueNT$M
111.8
114.8
123.1
134.3
150.1
134.4
126.5
129.5
135.2
133.3
155.3
(2.35%)
2.58%
30
15.63
LT debtNT$M
139.3
158.9
164.0
176.1
173.8
199.8
205.7
214.6
216.6
211.5
32.41
4.01%
4.93%
42
Cost of revenue
9.23%
0.99×
Operating expenses
9.14%
0.99×
Goodwill & intangibles
14.82%