6.381
RevenueNT$M
114.8
121.3
126.6
130.2
138.3
140.8
149.3
155.2
164.9
170.3
7.118
4.26%
4.32%
16
23.29
Revenue growth%
10.03
12.78
13.36
12.90
14.48
13.03
12.37
12.44
10.83
8.30
5.94
12.37
12.61
80
22.24
Gross margin%
26.30
27.36
26.33
28.67
27.40
25.37
23.19
23.87
25.80
27.18
19.61
25.37
26.32
31
15.58
Operating margin%
16.74
15.31
16.20
18.39
19.80
20.77
22.73
20.24
22.09
19.37
4.03
20.77
19.59
17
21.56
Net margin%
3.48
0.79
0.40
0.40
2.71
1.01
1.25
1.72
0.40
0.40
29.54
1.01
0.90
89
6.344
P/E ratio (avg)x
9.363
9.661
9.562
8.726
7.680
7.340
7.097
6.298
6.801
6.695
16.76
6.801
7.510
17
22.84
EV/EBITx
28.11
29.85
29.29
29.28
26.82
24.22
23.77
24.20
25.53
21.84
34.25
24.20
26.18
48
23.78
FCF yield (avg)%
19.35
17.24
19.09
17.66
17.45
17.46
17.90
16.70
19.66
21.44
10.84
17.90
17.78
61
18.43
FCF margin%
25.22
23.95
21.52
23.85
20.96
18.32
17.05
16.65
19.07
17.10
3.55
17.10
20.02
39
0.895
FCF / Net incomex
0.324
0.286
0.308
0.308
0.277
0.257
0.274
0.280
0.311
0.273
0.380
0.274
0.283
19
8.86
ROIC%
31.79
34.34
35.81
35.20
33.91
34.70
36.50
38.27
35.37
37.06
27.91
36.50
35.28
30
14.24
Return on equity%
14.24
14.57
15.04
17.33
17.91
17.52
19.10
19.92
19.78
17.06
16.22
19.10
17.42
74
8.26
Return on assets%
14.21
15.34
15.75
13.12
15.81
17.16
15.42
15.11
14.94
13.01
9.47
15.11
15.22
36
1.32
EPSNT$
1.25
1.21
1.33
1.24
1.23
1.17
1.25
1.13
1.14
1.17
1.40
(0.93%)
(1.01%)
—
9.37
EPS growth%
22.43
22.23
24.92
24.62
24.23
24.57
27.07
24.16
21.84
20.45
19.17
24.16
24.19
46
1.69
Bookvalue per shNT$
0.87
0.77
0.81
0.78
0.77
0.85
0.92
1.01
0.88
0.77
0.48
0.18%
(0.26%)
—
1.77
FCF per shareNT$
1.29
1.24
1.28
1.29
1.23
1.19
1.19
1.23
1.18
1.13
0.70
(1.74%)
(1.82%)
—
1.96
Dividend per shNT$
1.73
1.85
1.66
1.49
1.40
1.50
1.68
1.53
1.51
1.54
1.36
1.94%
(0.54%)
—
23.39
Div yield (avg)%
33.02
31.31
29.07
30.13
30.22
29.96
32.35
30.25
29.92
32.22
20.09
30.25
30.24
15
20.77
Payout ratio%
15.56
15.78
17.13
17.07
16.32
13.39
13.89
12.61
13.42
12.13
14.77
13.39
14.72
56
59.20
Shares (diluted)M
46.88
52.28
55.41
60.89
63.79
63.95
65.82
64.55
63.72
61.48
60.72
(0.74%)
2.38%
14
25.46
Buyback yield%
5.30
3.52
4.81
3.35
1.65
1.68
2.09
1.54
3.45
4.97
2.17
2.09
3.40
47
0.566
D/E ratiox
0.658
0.652
0.699
0.744
0.777
0.777
0.669
0.697
0.703
0.693
1.355
0.697
0.698
44
70.97
Enterprise valueNT$M
166.6
170.6
195.1
194.9
185.5
187.4
173.4
189.5
173.0
177.7
14.69
(0.85%)
1.62%
12
76.01
LT debtNT$M
129.6
137.3
150.7
146.3
153.5
141.8
159.9
177.7
200.1
192.9
99.50
4.68%
3.35%
9
Cost of revenue
4.13%
0.98×
Operating expenses
5.04%
1.07×
Goodwill & intangibles
19.74%
Property and equipment
18.46%