70.62
RevenueNT$M
128.9
127.4
129.4
131.8
133.6
131.3
130.8
128.3
127.5
127.9
75.26
(0.88%)
(0.19%)
33
7.12
Revenue growth%
31.57
29.73
31.35
31.10
33.44
31.81
29.21
30.25
32.65
31.51
12.39
31.51
31.43
86
11.50
Gross margin%
19.00
20.41
18.39
17.39
17.50
17.87
18.28
18.36
16.59
13.88
22.89
17.87
18.07
65
18.89
Operating margin%
19.07
22.04
21.78
21.24
22.03
21.07
19.19
18.96
18.68
17.30
24.98
18.96
20.13
64
27.70
Net margin%
5.75
6.87
6.15
4.98
4.62
4.35
5.57
4.57
5.97
3.92
27.24
4.57
5.28
82
23.67
P/E ratio (avg)x
24.38
25.80
27.34
30.93
33.37
34.66
32.75
35.28
36.07
36.71
10.33
35.28
33.06
24
9.242
EV/EBITx
22.08
19.98
19.19
20.14
18.44
17.68
16.30
15.23
14.51
14.34
30.29
15.23
18.06
67
7.15
FCF yield (avg)%
25.79
25.43
24.03
24.35
23.87
24.23
22.70
24.01
24.26
25.91
16.22
24.23
24.25
90
2.53
FCF margin%
13.43
13.81
16.31
16.28
19.12
19.24
17.32
16.77
17.29
17.47
29.38
17.32
17.03
28
1.751
FCF / Net incomex
0.627
0.673
0.753
0.818
0.800
0.874
0.834
0.849
0.841
0.923
1.184
0.849
0.826
44
26.26
ROIC%
2.48
1.05
0.40
1.33
2.78
0.92
0.40
0.40
2.99
1.18
9.21
0.92
1.12
68
13.69
Return on equity%
31.06
30.23
32.41
32.91
31.48
32.92
32.99
34.41
37.28
35.25
24.13
34.41
32.91
64
26.28
Return on assets%
11.74
9.10
12.04
9.92
10.42
7.83
8.57
8.88
6.01
5.40
4.46
7.83
8.99
36
2.71
EPSNT$
1.40
1.48
1.68
1.88
2.03
1.98
2.08
1.94
1.96
1.95
2.95
(0.85%)
3.27%
—
26.35
EPS growth%
13.78
15.13
17.81
17.79
16.09
17.79
20.34
20.63
23.18
22.72
2.54
20.63
17.80
57
1.49
Bookvalue per shNT$
1.21
1.31
1.29
1.53
1.84
2.20
2.40
2.62
2.58
2.59
1.37
7.08%
7.92%
—
2.09
FCF per shareNT$
2.54
2.34
2.35
2.63
2.40
2.56
2.32
2.28
2.19
2.07
1.73
(2.88%)
(1.20%)
—
2.40
Dividend per shNT$
1.17
1.20
1.26
1.42
1.66
1.76
1.95
1.85
1.75
1.99
1.32
3.64%
6.92%
—
28.43
Div yield (avg)%
11.64
12.95
9.96
11.48
10.68
13.52
12.11
9.99
7.97
6.56
10.00
9.99
11.08
16
2.39
Payout ratio%
26.85
27.73
26.53
23.91
26.22
27.69
26.81
29.66
32.45
29.52
18.08
29.52
27.27
62
34.62
Shares (diluted)M
31.49
27.57
24.19
23.32
20.06
18.71
16.16
14.53
15.86
14.83
35.49
(5.87%)
(8.12%)
81
20.30
Buyback yield%
16.55
18.15
16.21
13.89
15.04
15.31
17.16
16.33
16.08
18.62
21.17
16.33
16.27
40
1.707
D/E ratiox
0.671
0.645
0.701
0.807
0.913
1.049
1.092
1.077
1.132
1.308
1.321
1.092
0.981
18
146.1
Enterprise valueNT$M
118.6
111.0
101.4
87.04
81.07
74.62
79.05
74.75
81.65
80.06
46.19
(0.25%)
(4.03%)
86
96.06
LT debtNT$M
168.5
179.2
169.1
170.6
165.4
185.0
187.9
204.5
230.1
254.7
121.7
9.02%
3.62%
38
Cost of revenue
(0.23%)
1.00×
Operating expenses
(0.14%)
1.01×
Goodwill & intangibles
18.20%