71.57
RevenueNT$M
181.1
185.4
191.2
197.8
200.2
202.1
206.8
207.7
215.3
220.7
78.37
1.97%
2.00%
85
16.85
Revenue growth%
5.74
7.83
9.00
10.29
11.78
10.86
11.32
8.64
11.27
9.81
27.62
10.86
10.05
40
16.32
Gross margin%
17.54
18.65
20.22
19.35
18.19
17.94
19.66
22.25
20.02
19.15
3.81
19.66
19.25
46
26.06
Operating margin%
33.35
33.04
33.22
34.41
36.33
37.00
34.67
33.79
35.50
37.53
11.53
35.50
34.54
49
16.57
Net margin%
10.04
12.46
13.77
11.31
8.76
9.58
10.18
10.43
11.15
10.01
9.39
10.18
10.31
20
24.00
P/E ratio (avg)x
36.48
35.40
33.38
29.24
28.71
30.10
27.18
26.62
28.40
28.15
16.84
28.15
28.98
51
22.66
EV/EBITx
32.60
36.81
33.95
32.75
37.35
39.27
43.29
47.29
53.24
53.49
14.94
47.29
38.31
35
6.78
FCF yield (avg)%
15.62
14.51
15.07
14.15
16.34
16.68
16.51
16.32
14.98
17.14
4.05
16.51
15.97
36
18.95
FCF margin%
31.12
33.12
32.78
31.80
30.63
27.70
30.36
33.04
35.80
37.90
6.53
33.04
32.29
84
0.897
FCF / Net incomex
1.825
1.785
1.698
1.637
1.580
1.668
1.652
1.673
1.822
2.045
1.664
1.673
1.685
42
7.18
ROIC%
12.58
11.92
10.80
11.97
10.18
12.98
10.09
11.60
8.65
9.10
27.55
10.09
11.20
28
6.15
Return on equity%
13.78
14.38
15.86
18.84
21.56
20.46
20.46
21.96
24.66
23.66
27.32
21.96
20.46
57
12.49
Return on assets%
9.59
7.90
9.71
6.87
4.83
2.62
4.01
2.73
1.10
1.92
17.53
2.62
4.42
79
2.94
EPSNT$
2.20
2.07
2.00
2.15
2.07
2.02
2.00
2.00
2.04
1.97
3.10
(1.03%)
(2.73%)
—
5.13
EPS growth%
6.16
8.02
9.25
7.44
9.61
9.63
12.16
14.67
17.65
18.43
9.13
14.67
9.62
30
2.47
Bookvalue per shNT$
2.12
2.42
2.36
2.28
2.49
2.50
2.84
2.98
3.14
3.51
3.35
7.10%
5.65%
—
0.92
FCF per shareNT$
0.56
0.54
0.57
0.57
0.59
0.53
0.47
0.43
0.39
0.38
0.94
(8.27%)
(4.59%)
—
2.51
Dividend per shNT$
1.25
1.28
1.32
1.30
1.37
1.23
1.19
1.13
0.96
0.94
1.79
(7.31%)
(2.38%)
—
13.07
Div yield (avg)%
3.90
2.89
0.78
2.14
0.40
3.25
5.77
6.08
8.39
10.51
3.74
6.08
3.58
14
14.54
Payout ratio%
12.44
9.72
7.43
10.38
12.78
14.86
17.07
14.08
17.02
15.37
16.11
15.37
13.43
28
59.65
Shares (diluted)M
89.35
89.83
93.01
105.4
127.6
138.9
160.7
161.8
178.9
192.7
58.33
8.58%
9.28%
80
18.28
Buyback yield%
9.27
8.78
6.89
9.05
11.12
10.95
10.42
11.93
11.58
13.81
11.83
11.58
10.68
10
1.250
D/E ratiox
2.271
2.180
2.394
2.576
2.760
2.578
2.787
2.885
3.027
2.987
1.180
2.885
2.669
74
13.38
Enterprise valueNT$M
60.93
70.11
83.87
92.44
107.9
120.2
130.3
127.8
148.7
159.2
41.67
8.08%
10.09%
10
61.90
LT debtNT$M
165.6
176.8
186.1
201.4
185.9
191.9
193.8
178.0
160.8
152.5
154.5
(3.89%)
(0.79%)
94
Cost of revenue
2.28%
1.03×
Operating expenses
2.06%
1.01×
Cash and investments
17.84%
Property and equipment
16.96%