31.69
RevenueNT$M
24.74
25.27
25.43
25.54
25.85
25.91
26.81
26.97
27.55
27.48
33.31
1.23%
0.97%
76
22.43
Revenue growth%
14.01
13.06
13.78
16.76
14.05
12.08
14.25
11.31
9.14
9.36
25.11
11.31
13.42
48
14.97
Gross margin%
15.61
16.20
18.48
19.31
18.05
16.09
14.03
16.76
14.06
16.21
16.39
16.09
16.20
7
15.25
Operating margin%
24.27
27.12
24.89
23.53
25.65
27.60
28.16
30.91
31.13
31.74
21.64
30.91
27.36
45
10.46
Net margin%
7.94
8.34
10.64
10.49
11.16
13.09
14.92
13.92
12.04
9.64
5.07
13.09
10.90
28
6.872
P/E ratio (avg)x
15.23
16.70
17.63
18.49
20.24
22.50
22.22
22.64
22.29
20.65
9.730
22.29
20.45
24
33.95
EV/EBITx
14.92
16.18
16.59
18.41
20.31
18.88
18.73
17.36
16.46
14.87
14.71
17.36
16.97
63
8.57
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
1.46
4.08
3.09
5.78
6.21
23.55
4.08
0.93
41
9.92
FCF margin%
11.07
9.91
9.96
11.83
10.17
7.67
8.98
7.35
7.70
10.02
13.14
7.70
9.94
60
0.293
FCF / Net incomex
1.789
1.916
2.132
2.004
2.012
2.319
2.364
2.222
2.600
2.939
1.323
2.364
2.177
67
8.57
ROIC%
24.84
24.59
23.61
21.45
21.57
21.84
20.93
21.42
23.15
24.53
23.82
21.84
22.49
84
2.19
Return on equity%
23.97
23.20
20.65
19.40
18.10
16.97
17.90
16.90
19.61
21.87
23.89
17.90
19.50
51
9.91
Return on assets%
28.83
28.89
27.91
26.48
26.21
24.92
26.00
26.59
25.90
24.92
25.91
25.90
26.34
14
0.36
EPSNT$
0.43
0.46
0.51
0.53
0.49
0.48
0.45
0.42
0.47
0.52
0.40
1.11%
2.16%
—
11.85
EPS growth%
23.41
24.07
22.19
21.13
18.85
19.22
22.00
24.61
24.31
21.95
19.69
22.00
22.09
74
0.31
Bookvalue per shNT$
0.73
0.79
0.76
0.81
0.95
0.97
1.12
1.33
1.26
1.30
0.61
6.47%
6.19%
—
0.44
FCF per shareNT$
0.22
0.21
0.23
0.25
0.27
0.29
0.32
0.31
0.35
0.35
0.60
4.75%
5.10%
—
0.10
Dividend per shNT$
0.30
0.29
0.28
0.24
0.23
0.20
0.19
0.18
0.19
0.17
0.56
(5.14%)
(4.98%)
—
29.11
Div yield (avg)%
4.09
5.34
4.28
4.39
1.94
3.22
5.91
8.28
6.16
7.00
6.46
6.16
4.87
51
19.92
Payout ratio%
14.18
15.77
17.69
17.94
18.89
21.20
24.07
22.00
21.52
18.57
16.60
21.52
18.73
77
24.76
Shares (diluted)M
26.05
24.26
23.50
25.00
25.86
24.05
22.35
24.50
25.07
23.49
24.45
(1.91%)
(1.26%)
9
2.21
Buyback yield%
12.60
13.01
15.97
18.46
20.40
17.76
19.08
21.65
20.68
20.82
27.62
20.68
18.77
6
1.757
D/E ratiox
0.771
0.927
0.981
0.985
1.122
1.139
1.330
1.420
1.470
1.498
0.434
1.420
1.130
13
5.613
Enterprise valueNT$M
28.02
26.90
28.31
29.40
32.00
34.85
33.09
35.91
37.14
34.56
16.36
1.55%
1.96%
49
20.34
LT debtNT$M
22.32
22.55
21.82
21.99
22.69
25.78
29.62
34.33
39.84
40.37
26.11
12.22%
6.92%
47
Cost of revenue
0.44%
0.95×
Operating expenses
1.61%
1.07×
Cash and investments
15.56%