59.96
RevenueNT$M
52.60
54.18
57.03
58.98
61.49
64.62
64.86
67.22
68.84
72.31
62.50
3.30%
3.48%
49
21.61
Revenue growth%
11.16
10.43
9.07
9.58
10.12
11.50
8.74
6.41
7.00
4.19
11.17
7.00
9.33
47
13.50
Gross margin%
17.57
18.57
21.53
20.69
22.11
24.11
21.85
23.10
23.50
25.21
5.85
23.50
21.98
59
20.41
Operating margin%
18.38
20.65
22.48
24.81
24.99
23.56
26.46
29.10
27.88
24.98
5.12
26.46
24.90
50
10.23
Net margin%
25.21
24.25
26.16
24.69
26.01
28.21
31.12
32.16
30.10
27.70
3.12
30.10
26.93
27
12.42
P/E ratio (avg)x
8.949
9.908
11.41
12.46
12.51
14.56
16.70
19.49
19.77
21.77
27.64
19.49
13.54
93
6.235
EV/EBITx
6.661
6.941
7.255
7.394
6.692
6.477
6.502
5.522
4.856
4.538
6.577
5.522
6.581
23
22.61
FCF yield (avg)%
14.31
15.67
16.19
17.46
14.92
11.95
10.55
7.86
8.26
6.64
11.05
8.26
13.13
15
17.61
FCF margin%
20.35
19.75
17.31
17.09
16.50
14.06
13.57
14.26
13.66
13.33
22.50
13.66
15.38
65
1.397
FCF / Net incomex
1.207
1.119
1.091
0.978
1.034
0.991
1.072
0.941
0.847
0.732
1.068
0.941
1.013
89
6.98
ROIC%
11.73
13.00
11.82
12.39
9.46
12.10
10.24
12.33
10.91
12.54
23.75
12.10
11.96
63
21.69
Return on equity%
19.75
17.61
14.99
14.36
14.33
12.25
12.79
11.17
13.05
15.49
29.41
12.79
14.35
59
9.13
Return on assets%
18.64
17.12
14.61
14.60
12.98
14.65
12.85
11.57
9.42
9.41
3.40
11.57
13.79
94
0.14
EPSNT$
0.33
0.34
0.34
0.35
0.36
0.39
0.36
0.36
0.37
0.35
0.15
(0.58%)
0.97%
—
5.91
EPS growth%
9.74
10.77
9.92
8.76
6.96
6.16
6.45
5.41
5.67
5.20
14.51
5.67
6.70
20
0.54
Bookvalue per shNT$
0.52
0.60
0.65
0.73
0.86
0.96
1.06
1.05
1.18
1.36
0.15
9.64%
11.81%
—
0.78
FCF per shareNT$
0.55
0.55
0.56
0.64
0.64
0.61
0.68
0.71
0.75
0.82
0.88
5.00%
3.58%
—
0.68
Dividend per shNT$
0.45
0.44
0.53
0.58
0.65
0.74
0.76
0.82
0.90
0.87
0.41
6.20%
7.30%
—
3.30
Div yield (avg)%
13.41
15.44
12.59
13.83
12.56
12.21
14.42
12.81
11.97
13.27
25.93
12.81
13.04
48
14.60
Payout ratio%
12.21
10.00
11.39
9.13
6.19
4.16
2.76
4.76
5.20
5.01
12.27
4.76
5.70
35
47.47
Shares (diluted)M
42.09
46.93
49.10
47.06
50.71
47.68
52.20
58.02
59.87
63.47
47.28
4.59%
3.67%
19
23.98
Buyback yield%
25.18
27.94
27.37
24.72
26.52
28.78
31.57
28.98
30.36
32.60
18.91
30.36
28.36
81
0.254
D/E ratiox
1.522
1.583
1.554
1.595
1.535
1.591
1.688
1.686
1.681
1.694
0.500
1.686
1.593
65
13.32
Enterprise valueNT$M
42.91
44.22
43.72
46.06
49.80
52.10
49.05
44.43
47.43
44.54
7.408
(2.21%)
(0.24%)
8
49.49
LT debtNT$M
56.79
63.64
72.47
81.45
94.10
106.6
111.5
126.2
119.7
118.5
58.69
4.72%
7.49%
23
Cost of revenue
3.63%
1.01×
Operating expenses
3.89%
1.04×
Goodwill & intangibles
17.08%