29.61
RevenueNT$M
73.36
79.09
84.70
89.00
95.70
100.4
109.0
118.6
129.6
140.0
33.05
7.91%
7.17%
27
7.44
Revenue growth%
17.94
15.09
16.75
15.42
16.19
13.89
15.79
14.95
15.50
14.49
14.24
14.95
15.46
41
22.22
Gross margin%
21.66
24.11
25.42
26.58
24.60
21.67
22.72
22.36
20.99
19.44
29.82
21.67
22.54
8
7.16
Operating margin%
13.94
11.27
13.17
13.31
13.06
14.65
12.37
11.48
12.63
14.28
23.83
12.63
13.11
75
28.43
Net margin%
19.67
20.36
18.78
19.08
21.04
19.42
16.56
16.42
18.77
15.98
11.73
16.56
18.93
35
17.99
P/E ratio (avg)x
12.09
12.09
13.61
14.51
13.31
12.14
12.19
11.94
11.64
13.13
13.21
12.14
12.16
94
16.46
EV/EBITx
28.07
29.72
30.18
26.78
28.39
26.68
24.95
27.35
24.55
23.20
21.59
24.95
27.07
79
21.79
FCF yield (avg)%
5.20
7.94
9.45
7.68
10.55
8.57
10.16
11.39
13.55
13.30
12.73
11.39
9.81
75
6.19
FCF margin%
13.71
11.55
14.54
15.21
16.97
19.66
17.75
15.60
17.78
15.26
11.12
17.75
15.43
41
1.262
FCF / Net incomex
1.626
1.560
1.653
1.511
1.425
1.273
1.196
1.113
1.085
1.029
1.215
1.113
1.349
49
3.71
ROIC%
26.14
26.04
23.41
24.37
27.31
25.38
28.11
30.49
31.31
29.45
21.32
29.45
26.72
73
13.18
Return on equity%
22.31
21.45
23.93
26.65
29.00
30.96
32.53
31.31
32.28
31.10
16.56
31.31
29.98
18
13.64
Return on assets%
24.30
23.22
24.88
24.85
24.44
24.51
23.72
24.41
26.88
29.42
21.13
24.51
24.47
74
1.95
EPSNT$
0.83
0.92
1.09
1.24
1.36
1.45
1.64
1.59
1.55
1.70
2.16
4.59%
7.57%
—
26.76
EPS growth%
16.99
18.83
19.19
19.00
19.19
21.68
22.87
24.69
22.55
20.62
2.29
22.55
19.91
81
3.02
Bookvalue per shNT$
1.05
0.95
1.00
1.04
1.05
1.13
1.01
0.94
0.88
0.95
1.89
(1.90%)
(1.55%)
—
2.12
FCF per shareNT$
2.30
2.04
2.07
1.91
1.78
1.55
1.46
1.55
1.62
1.69
1.84
(1.04%)
(3.05%)
—
2.75
Dividend per shNT$
2.06
2.27
2.63
2.93
3.43
3.33
3.34
3.78
4.36
4.46
2.82
5.39%
7.83%
—
6.85
Div yield (avg)%
8.85
8.47
10.50
9.96
10.66
9.87
9.89
10.31
7.75
5.82
2.88
9.87
9.88
12
10.41
Payout ratio%
26.72
26.31
26.13
26.44
25.37
22.47
20.52
20.56
19.48
20.59
24.87
20.56
23.92
81
23.92
Shares (diluted)M
24.38
27.46
25.79
26.65
29.75
31.27
35.45
40.55
38.94
42.75
23.64
7.52%
5.75%
16
24.80
Buyback yield%
3.11
5.50
6.09
7.90
8.92
11.70
13.25
11.71
11.05
12.47
28.47
11.71
9.98
37
1.214
D/E ratiox
0.758
0.864
0.821
0.906
1.024
1.053
1.000
1.094
1.124
1.216
1.180
1.094
1.012
62
78.48
Enterprise valueNT$M
75.24
81.32
78.68
78.35
77.28
69.39
66.17
65.07
59.43
66.06
40.50
(3.09%)
(0.63%)
63
134.7
LT debtNT$M
65.07
63.88
68.32
73.04
67.53
61.96
67.23
61.00
54.53
57.98
41.76
(3.00%)
(0.65%)
78
Cost of revenue
7.37%
1.02×
Operating expenses
6.80%
0.97×
Property and equipment
16.32%
Goodwill & intangibles
14.91%