77.72
RevenueNT$M
210.4
226.8
248.0
264.0
289.4
308.5
335.3
356.6
393.7
418.4
79.81
7.66%
8.06%
57
16.89
Revenue growth%
23.10
20.24
20.53
18.29
20.40
22.23
22.14
24.80
23.08
21.61
21.01
22.23
21.88
28
27.35
Gross margin%
21.37
23.90
25.06
23.63
20.73
22.46
22.36
24.06
26.05
25.88
5.11
24.06
23.76
87
7.11
Operating margin%
22.16
23.24
21.94
24.67
27.23
25.77
23.19
22.31
21.96
23.64
24.12
23.19
23.22
48
8.71
Net margin%
24.31
26.79
24.58
25.65
28.11
30.63
31.56
30.76
30.35
29.49
26.39
30.63
28.80
92
30.06
P/E ratio (avg)x
42.82
46.68
49.95
55.52
60.55
64.21
73.04
77.16
87.48
101.8
32.04
77.16
62.38
13
24.22
EV/EBITx
36.16
33.68
38.96
44.05
41.97
46.17
46.91
54.34
58.93
57.43
22.27
54.34
45.11
24
17.91
FCF yield (avg)%
21.86
24.85
25.30
24.83
26.29
23.71
21.17
22.25
24.96
27.55
25.00
23.71
24.84
94
21.90
FCF margin%
14.31
13.04
10.28
9.92
10.42
8.23
6.28
3.37
4.00
3.93
5.96
4.00
9.07
43
1.227
FCF / Net incomex
1.561
1.463
1.625
1.752
1.955
2.000
2.154
2.059
2.005
2.189
1.127
2.059
1.977
31
8.83
ROIC%
19.94
19.80
22.53
24.11
21.27
20.61
18.11
20.13
18.14
17.96
19.03
18.14
20.03
25
7.31
Return on equity%
6.75
6.21
4.44
2.48
3.57
1.97
1.41
0.40
1.87
2.44
9.71
1.87
2.46
18
18.81
Return on assets%
13.52
12.33
13.13
15.79
15.02
16.10
15.30
17.51
17.71
19.05
8.96
17.51
15.55
58
0.69
EPSNT$
1.59
1.77
1.71
1.76
1.91
1.99
2.24
2.28
2.23
2.11
0.75
1.95%
2.37%
—
12.45
EPS growth%
12.35
12.10
14.65
14.47
13.26
12.61
15.03
12.18
9.76
9.99
3.32
12.18
12.48
29
0.48
Bookvalue per shNT$
2.36
2.47
2.94
2.95
3.04
3.51
4.08
4.65
5.01
5.40
1.49
12.18%
10.47%
—
1.55
FCF per shareNT$
0.44
0.45
0.49
0.53
0.54
0.58
0.59
0.59
0.58
0.62
1.71
2.86%
2.61%
—
1.01
Dividend per shNT$
1.26
1.33
1.42
1.50
1.44
1.24
1.23
1.08
1.04
1.02
0.60
(6.64%)
(3.43%)
—
8.56
Div yield (avg)%
17.76
15.26
13.71
15.76
17.67
19.25
17.03
15.54
15.77
16.37
22.91
16.37
16.07
91
8.34
Payout ratio%
32.79
31.74
33.67
30.71
33.37
35.30
34.28
32.30
29.30
31.36
7.77
32.30
32.54
11
79.19
Shares (diluted)M
109.3
123.4
138.8
147.3
160.5
179.5
183.6
194.0
199.6
190.3
79.66
3.46%
6.99%
37
5.30
Buyback yield%
7.64
4.71
1.89
2.96
0.40
3.26
5.08
6.42
6.11
8.27
21.29
6.11
4.89
58
0.839
D/E ratiox
1.985
2.210
2.263
2.330
2.348
2.486
2.454
2.688
2.836
2.970
0.890
2.688
2.401
42
100.7
Enterprise valueNT$M
26.14
25.86
24.35
26.11
29.44
26.92
25.75
25.04
25.12
23.57
27.76
(4.35%)
(1.69%)
78
165.4
LT debtNT$M
353.3
355.3
395.6
426.7
413.0
461.1
505.0
570.3
603.6
712.2
217.0
11.51%
8.03%
94
Cost of revenue
8.06%
1.00×
Operating expenses
7.50%
0.95×
Property and equipment
18.49%