18.35
RevenueNT$M
193.2
192.6
193.3
191.2
187.8
185.2
181.7
181.1
185.5
181.3
19.38
(0.70%)
(0.68%)
84
28.07
Revenue growth%
8.17
8.53
10.03
11.56
8.69
8.07
9.51
10.11
11.44
11.10
23.67
10.11
9.77
52
20.12
Gross margin%
14.38
16.61
14.77
12.81
11.64
9.19
8.17
6.03
7.63
9.72
21.72
8.17
10.68
27
8.12
Operating margin%
10.66
13.18
14.33
11.97
12.13
10.49
10.70
8.43
8.01
8.69
23.10
8.69
10.68
19
2.38
Net margin%
22.18
25.17
27.76
26.14
26.51
27.01
28.79
26.86
26.02
23.68
18.72
26.86
26.33
95
19.46
P/E ratio (avg)x
6.191
5.760
5.605
5.322
4.557
4.153
3.879
3.987
3.935
3.341
15.43
3.935
4.355
7
19.41
EV/EBITx
25.35
26.34
27.99
32.27
36.75
38.71
37.75
37.03
40.93
46.78
30.93
38.71
36.89
26
13.99
FCF yield (avg)%
10.01
12.75
15.35
12.62
14.37
13.07
15.25
17.45
15.40
13.61
4.97
15.25
13.99
52
3.31
FCF margin%
19.11
17.20
15.51
15.44
12.72
10.04
8.92
11.18
11.83
11.00
20.50
11.00
12.28
47
1.622
FCF / Net incomex
1.194
1.290
1.457
1.651
1.888
2.280
2.716
2.882
3.138
3.478
0.891
2.882
2.084
7
6.94
ROIC%
22.97
21.54
19.28
20.00
22.61
25.18
23.40
21.34
19.68
18.72
8.05
21.34
21.44
52
5.39
Return on equity%
17.01
19.59
19.53
20.18
22.20
24.70
24.94
24.04
23.12
23.56
25.27
24.04
22.66
79
14.27
Return on assets%
25.84
25.29
28.19
30.98
33.58
35.56
33.58
34.62
37.23
39.73
7.09
35.56
33.58
65
1.22
EPSNT$
0.91
1.08
1.27
1.26
1.21
1.21
1.43
1.45
1.51
1.65
1.31
6.50%
6.26%
—
16.80
EPS growth%
24.28
26.02
23.33
21.69
21.59
24.03
26.57
27.17
28.22
28.85
28.40
27.17
25.15
27
1.02
Bookvalue per shNT$
0.64
0.63
0.62
0.61
0.64
0.62
0.63
0.62
0.57
0.60
0.49
(1.46%)
(0.29%)
—
0.43
FCF per shareNT$
0.80
0.75
0.74
0.82
0.84
0.78
0.70
0.64
0.71
0.75
0.54
(2.16%)
(0.14%)
—
0.72
Dividend per shNT$
1.81
1.98
1.89
1.93
1.87
2.05
2.10
2.05
2.17
2.54
1.21
6.30%
4.00%
—
12.16
Div yield (avg)%
0.40
2.19
4.94
6.44
6.29
4.08
5.95
7.52
8.18
8.37
23.04
7.52
6.12
79
2.33
Payout ratio%
28.49
29.19
31.67
33.86
32.23
35.11
32.87
35.41
36.79
36.46
4.70
35.41
33.36
67
39.11
Shares (diluted)M
44.52
47.24
46.17
45.57
45.51
42.38
43.75
47.64
50.99
53.25
37.95
3.19%
0.76%
28
22.05
Buyback yield%
26.84
29.71
28.29
26.40
23.57
22.02
22.60
22.82
24.93
23.16
20.31
22.82
24.25
27
1.605
D/E ratiox
0.708
0.630
0.615
0.672
0.648
0.688
0.652
0.714
0.647
0.637
0.693
0.652
0.650
78
51.33
Enterprise valueNT$M
55.07
56.39
52.89
54.41
53.48
58.91
66.52
70.73
72.82
79.03
127.9
8.12%
3.33%
26
102.3
LT debtNT$M
188.8
209.1
221.8
232.6
248.7
234.0
231.3
225.1
217.0
245.2
68.21
(0.28%)
1.91%
36
Cost of revenue
(0.68%)
1.00×
Operating expenses
(0.43%)
1.03×
Property and equipment
18.94%
Goodwill & intangibles
17.02%