5.436
RevenueNT$M
32.18
32.97
34.12
35.12
36.18
37.15
38.63
40.02
42.08
44.08
5.629
4.03%
3.48%
36
6.95
Revenue growth%
13.65
13.58
13.39
15.61
14.94
15.85
18.79
20.08
22.65
22.28
2.94
20.08
15.73
17
22.73
Gross margin%
5.96
3.38
0.45
2.93
5.92
6.40
8.12
8.47
7.16
9.87
17.94
8.12
6.18
40
23.14
Operating margin%
26.96
26.39
26.80
24.99
23.06
25.11
24.69
27.20
27.82
29.10
25.19
27.20
26.59
38
10.04
Net margin%
10.64
7.90
9.53
10.82
10.08
13.01
14.81
17.58
18.84
19.83
26.10
17.58
11.92
73
25.12
P/E ratio (avg)x
35.14
35.89
34.49
32.83
33.72
31.95
31.41
30.07
30.53
35.19
12.30
31.41
33.28
78
25.98
EV/EBITx
9.724
10.72
11.13
9.956
8.731
7.838
7.994
7.712
7.638
6.726
35.51
7.712
8.362
39
18.13
FCF yield (avg)%
16.32
14.76
15.80
15.19
13.68
11.12
10.13
10.76
11.57
13.08
19.44
11.12
13.38
17
15.41
FCF margin%
33.40
31.45
30.84
33.05
34.67
35.85
37.67
38.86
37.10
34.57
2.79
37.10
34.62
73
1.461
FCF / Net incomex
0.198
0.211
0.242
0.278
0.297
0.298
0.295
0.315
0.339
0.364
0.539
0.315
0.296
77
11.97
ROIC%
12.15
11.51
11.98
14.54
15.07
13.12
11.78
13.55
14.62
17.59
28.85
13.55
13.33
49
18.01
Return on equity%
2.65
1.23
2.23
4.83
3.26
1.53
0.40
2.22
2.87
3.47
20.73
2.22
2.44
90
26.20
Return on assets%
6.06
3.82
4.50
4.61
5.18
2.23
3.62
5.97
3.56
4.92
16.86
3.62
4.56
51
0.38
EPSNT$
0.12
0.12
0.13
0.14
0.16
0.19
0.19
0.19
0.21
0.22
0.42
5.57%
5.86%
—
14.08
EPS growth%
18.23
19.82
20.56
21.64
22.99
21.31
23.62
20.65
17.99
16.51
26.27
20.65
20.61
15
0.11
Bookvalue per shNT$
0.87
0.90
1.08
1.22
1.47
1.52
1.80
2.12
2.13
2.56
0.39
11.83%
12.05%
—
0.57
FCF per shareNT$
0.27
0.30
0.30
0.32
0.32
0.34
0.31
0.30
0.32
0.30
0.37
(1.35%)
0.59%
—
0.21
Dividend per shNT$
0.39
0.40
0.37
0.40
0.41
0.39
0.40
0.41
0.42
0.43
0.46
0.87%
1.74%
—
17.83
Div yield (avg)%
10.49
13.40
11.72
11.14
10.06
10.86
12.76
11.97
11.30
9.05
12.01
11.30
11.22
5
17.18
Payout ratio%
21.94
21.28
23.17
23.17
20.53
18.32
16.67
14.87
14.35
15.67
29.11
15.67
19.43
12
66.74
Shares (diluted)M
60.53
54.57
58.94
61.01
64.82
62.18
63.27
58.34
61.26
62.62
68.40
(0.69%)
0.66%
29
26.90
Buyback yield%
4.36
2.88
3.44
4.67
5.31
7.25
7.21
7.68
10.21
8.92
7.59
7.68
6.26
88
1.540
D/E ratiox
0.102
0.105
0.095
0.098
0.090
0.092
0.088
0.095
0.086
0.093
0.381
0.092
0.094
93
20.51
Enterprise valueNT$M
13.55
12.35
13.12
12.86
11.96
11.16
10.02
9.194
8.875
10.04
27.53
(3.44%)
(2.60%)
82
1.645
LT debtNT$M
17.02
16.36
17.20
18.31
21.66
24.73
26.98
31.72
36.37
35.94
14.38
10.66%
8.61%
46
Cost of revenue
3.36%
0.99×
Operating expenses
3.45%
1.00×
Goodwill & intangibles
17.57%
Property and equipment
16.73%