26.77
RevenueNT$M
21.43
23.77
25.91
27.96
30.31
33.46
35.66
38.30
42.42
45.45
27.94
8.44%
8.83%
32
7.63
Revenue growth%
25.45
25.43
24.15
24.25
26.36
24.29
24.31
24.88
24.40
23.94
8.07
24.31
24.35
89
3.17
Gross margin%
10.40
12.51
10.78
10.81
8.76
8.57
7.09
5.82
7.15
7.87
23.02
7.15
8.67
22
22.49
Operating margin%
16.47
17.57
14.70
17.67
14.75
15.16
13.23
15.15
12.35
13.46
19.41
13.46
14.95
59
29.57
Net margin%
21.33
23.85
26.04
27.82
26.60
25.94
25.94
25.46
26.21
28.12
21.15
25.94
25.99
20
34.10
P/E ratio (avg)x
46.88
44.43
45.75
42.95
39.80
36.20
39.25
35.74
36.56
38.18
8.971
36.56
39.52
11
6.810
EV/EBITx
18.78
18.21
19.27
18.23
16.20
14.37
13.50
14.63
16.08
16.95
26.22
14.63
16.58
36
11.91
FCF yield (avg)%
16.98
14.78
13.07
10.83
10.60
11.54
12.87
9.95
9.04
7.02
5.17
9.95
11.18
22
10.04
FCF margin%
15.33
15.90
13.28
16.11
16.39
16.06
13.50
10.60
9.27
8.40
21.45
10.60
14.42
85
1.616
FCF / Net incomex
2.720
2.691
2.849
2.784
2.767
3.096
3.167
3.351
3.660
4.048
0.261
3.351
2.972
61
8.73
ROIC%
10.58
12.93
10.91
10.50
8.87
11.41
12.50
14.87
13.47
12.11
13.13
12.50
11.76
61
24.83
Return on equity%
8.38
10.25
11.25
9.54
7.82
7.06
7.43
9.87
8.00
7.50
5.35
7.50
8.19
66
24.60
Return on assets%
19.76
22.00
20.93
23.83
21.48
21.11
21.88
19.84
17.39
18.42
7.83
19.84
21.02
49
0.87
EPSNT$
0.51
0.55
0.58
0.53
0.50
0.46
0.47
0.53
0.53
0.58
0.95
3.08%
0.57%
—
22.96
EPS growth%
17.74
18.24
17.69
19.18
20.23
23.08
21.10
20.70
21.40
24.06
22.83
21.40
20.46
27
1.32
Bookvalue per shNT$
0.29
0.28
0.24
0.26
0.25
0.27
0.27
0.24
0.26
0.23
1.22
(2.01%)
(2.26%)
—
2.11
FCF per shareNT$
1.09
1.02
0.93
0.93
0.99
0.91
0.91
0.89
0.96
0.96
2.23
(0.63%)
(0.02%)
—
1.98
Dividend per shNT$
2.18
2.46
2.44
2.36
2.67
2.82
2.73
2.90
2.76
2.65
2.17
(0.12%)
1.68%
—
23.45
Div yield (avg)%
14.20
16.09
18.62
16.24
17.59
15.98
15.17
15.51
16.01
16.81
15.54
15.98
16.05
71
23.32
Payout ratio%
12.79
11.61
12.39
9.92
10.10
8.53
9.44
11.21
13.00
11.52
11.22
11.21
11.37
85
22.64
Shares (diluted)M
21.42
23.59
24.32
24.24
22.29
20.25
22.85
22.56
21.32
20.14
21.46
(2.00%)
0.27%
83
23.73
Buyback yield%
24.44
26.84
24.59
22.73
22.48
25.02
27.44
29.73
31.32
29.72
5.22
29.72
25.93
11
0.741
D/E ratiox
0.661
0.650
0.671
0.714
0.719
0.719
0.722
0.805
0.761
0.752
1.272
0.752
0.719
27
14.66
Enterprise valueNT$M
26.77
27.19
27.54
28.51
25.06
23.53
20.89
23.25
23.13
22.84
30.20
(1.84%)
(1.85%)
42
34.09
LT debtNT$M
10.11
10.75
12.10
11.56
11.40
10.96
11.60
13.17
14.10
15.08
11.03
5.75%
5.78%
18
Cost of revenue
8.67%
0.99×
Operating expenses
9.37%
1.05×
Goodwill & intangibles
16.70%