28.84
RevenueNT$M
71.95
77.05
81.01
84.90
89.51
93.99
100.1
108.7
114.3
119.6
30.01
5.97%
5.83%
86
14.01
Revenue growth%
32.38
32.07
33.26
31.91
31.83
29.11
29.01
29.01
31.79
34.11
20.60
29.11
31.87
25
2.10
Gross margin%
21.54
19.19
20.67
19.02
18.77
21.00
23.88
24.46
23.52
23.31
25.99
23.52
21.27
42
20.14
Operating margin%
13.23
10.66
11.70
12.20
13.02
11.72
13.98
12.15
12.14
10.88
13.47
12.14
12.15
87
14.62
Net margin%
28.56
29.60
30.57
33.05
35.94
34.04
32.31
33.79
36.65
36.70
18.75
34.04
33.42
46
30.49
P/E ratio (avg)x
14.12
12.11
11.62
10.04
9.406
8.662
7.920
7.687
8.057
7.955
22.23
7.955
9.034
24
15.70
EV/EBITx
49.91
51.13
55.70
65.52
72.69
70.11
74.39
83.25
82.33
84.43
9.748
82.33
71.40
73
10.68
FCF yield (avg)%
28.75
26.03
26.51
25.16
25.51
27.07
28.77
26.34
27.55
30.33
13.43
27.55
26.79
19
12.86
FCF margin%
8.25
5.49
6.39
3.92
5.89
8.79
6.68
7.08
9.50
6.54
27.30
7.08
6.61
12
0.732
FCF / Net incomex
1.082
0.959
0.914
0.990
0.929
1.007
1.105
1.136
1.090
0.994
1.597
1.090
1.001
50
18.38
ROIC%
18.95
20.50
21.90
23.08
24.70
23.52
21.61
23.76
23.80
25.71
28.44
23.76
23.30
74
22.98
Return on equity%
20.92
18.60
16.30
15.40
17.90
16.69
15.95
14.24
13.36
10.96
18.01
14.24
16.13
75
23.06
Return on assets%
23.96
21.42
20.08
22.49
20.09
18.27
15.66
12.88
10.42
12.45
2.41
12.88
19.18
14
2.33
EPSNT$
1.27
1.14
1.05
1.02
0.92
0.91
0.86
0.91
0.96
0.91
2.57
(0.23%)
(4.09%)
—
29.82
EPS growth%
16.66
18.39
20.46
18.99
20.40
19.90
17.94
15.17
16.66
16.38
5.53
16.66
18.17
25
0.66
Bookvalue per shNT$
0.57
0.63
0.71
0.74
0.70
0.76
0.67
0.66
0.62
0.65
0.56
(1.48%)
2.04%
—
1.67
FCF per shareNT$
1.23
1.30
1.17
1.17
1.05
1.07
1.14
1.14
1.22
1.15
2.20
1.91%
(0.25%)
—
0.42
Dividend per shNT$
1.52
1.39
1.36
1.33
1.46
1.42
1.53
1.47
1.54
1.64
2.20
2.34%
0.23%
—
13.57
Div yield (avg)%
13.97
14.59
12.32
12.01
12.53
13.25
15.78
14.42
15.28
16.13
12.28
15.28
14.20
50
15.66
Payout ratio%
9.81
11.76
13.25
12.65
12.99
13.01
13.99
12.11
14.26
12.87
24.06
13.01
12.93
15
39.99
Shares (diluted)M
28.83
27.43
24.64
23.16
20.70
21.74
18.70
18.73
17.87
18.82
40.24
(1.88%)
(4.78%)
76
4.87
Buyback yield%
8.19
7.66
5.80
2.87
4.08
5.09
8.05
7.00
5.95
3.43
15.81
5.95
5.88
10
1.110
D/E ratiox
1.974
1.909
2.118
2.374
2.713
3.015
3.227
3.743
3.969
3.749
0.359
3.743
2.864
59
83.36
Enterprise valueNT$M
46.17
44.64
50.53
52.34
50.88
47.38
50.30
51.01
55.84
61.54
13.44
3.88%
4.51%
70
122.3
LT debtNT$M
97.54
91.37
94.45
84.05
77.41
82.84
86.28
87.03
89.62
81.01
88.74
0.91%
(2.01%)
95
Cost of revenue
6.24%
1.04×
Operating expenses
5.29%
0.95×
Cash and investments
18.43%