108.8
RevenueNT$M
230.4
236.9
237.3
238.2
241.1
244.8
255.1
257.9
262.2
264.0
117.8
1.83%
1.51%
53
20.76
Revenue growth%
23.77
25.01
25.31
27.76
29.88
28.86
30.47
31.11
32.45
31.73
12.94
31.11
29.37
41
29.09
Gross margin%
18.22
18.88
19.16
20.69
22.06
20.81
20.38
18.25
15.53
13.37
18.29
18.25
19.02
67
13.27
Operating margin%
17.99
18.14
18.26
17.78
15.70
14.37
12.26
14.16
15.82
18.53
6.08
14.37
16.80
32
27.96
Net margin%
21.51
19.06
19.78
22.71
24.57
26.35
24.03
24.82
24.38
23.25
12.95
24.38
23.64
55
36.29
P/E ratio (avg)x
34.84
34.35
35.53
36.28
38.04
40.93
42.52
48.84
51.31
56.03
17.35
48.84
39.49
20
29.00
EV/EBITx
21.76
19.37
19.71
20.83
20.75
19.21
20.90
18.38
18.22
18.04
6.734
18.38
19.54
53
22.23
FCF yield (avg)%
20.28
19.30
16.52
18.66
18.94
21.73
22.87
22.69
22.26
19.35
3.54
22.26
19.81
46
25.76
FCF margin%
10.25
11.59
13.90
11.44
14.43
14.78
14.56
12.79
13.84
12.34
28.36
13.84
13.31
31
0.919
FCF / Net incomex
1.172
1.327
1.530
1.779
2.014
2.280
2.349
2.282
2.215
2.288
0.526
2.282
2.115
72
27.01
ROIC%
7.34
5.53
7.45
9.42
8.02
5.14
6.58
4.84
4.76
6.43
6.16
5.14
6.51
57
23.69
Return on equity%
27.23
25.51
23.33
21.64
21.42
21.17
23.58
24.15
24.50
26.10
17.63
24.15
23.86
22
16.66
Return on assets%
24.98
22.41
19.98
18.13
19.95
17.29
20.11
21.05
20.97
22.71
3.02
20.97
20.54
30
0.97
EPSNT$
4.29
4.65
5.06
5.12
4.81
4.59
4.30
3.89
4.20
4.64
1.08
(0.73%)
1.93%
—
17.81
EPS growth%
20.35
19.31
16.34
13.43
13.95
16.03
13.10
13.22
10.83
12.33
17.36
13.10
13.69
8
3.51
Bookvalue per shNT$
4.91
5.01
5.98
6.59
7.23
7.58
8.40
9.14
11.02
11.62
1.59
9.96%
10.70%
—
5.08
FCF per shareNT$
3.26
3.22
3.57
3.46
3.86
4.11
4.44
4.39
4.01
4.29
4.51
2.14%
3.49%
—
1.90
Dividend per shNT$
4.08
4.53
4.70
4.62
5.06
5.43
6.19
7.35
7.30
7.40
2.37
7.91%
7.79%
—
14.03
Div yield (avg)%
28.53
28.89
26.34
28.58
29.15
27.05
29.37
30.71
33.65
32.65
23.30
30.71
29.02
64
13.27
Payout ratio%
21.32
20.14
18.78
19.96
16.98
18.66
19.34
19.26
16.62
16.62
3.02
18.66
19.02
12
27.47
Shares (diluted)M
26.00
28.01
26.28
27.58
25.89
25.27
25.85
24.47
24.63
26.68
27.86
0.60%
(0.55%)
87
12.84
Buyback yield%
0.61
1.89
4.22
5.27
2.48
3.31
2.79
5.51
4.00
1.21
23.48
3.31
3.05
62
0.387
D/E ratiox
1.948
1.772
1.943
1.828
1.881
1.842
1.873
1.684
1.579
1.537
0.942
1.684
1.835
31
24.24
Enterprise valueNT$M
116.4
111.7
106.1
109.8
108.8
112.5
104.0
99.58
95.90
93.82
124.0
(2.92%)
(2.03%)
79
141.9
LT debtNT$M
65.02
70.06
66.06
67.45
58.65
61.46
55.69
60.13
63.09
62.39
111.4
1.24%
(1.89%)
63
Cost of revenue
1.25%
0.97×
Operating expenses
2.20%
1.07×