143.1
RevenueNT$M
130.7
136.8
146.1
154.9
161.5
173.8
183.0
196.9
211.8
226.4
153.9
6.99%
6.42%
53
9.36
Revenue growth%
9.33
6.80
4.38
6.10
7.00
6.74
7.58
10.51
8.33
10.78
16.74
8.33
7.29
11
12.33
Gross margin%
13.87
12.02
9.10
9.76
9.01
10.33
11.26
12.32
12.08
9.76
24.15
11.26
10.80
21
22.50
Operating margin%
16.24
17.73
17.23
16.89
13.95
13.96
16.12
13.84
11.47
9.78
19.50
13.84
15.04
94
14.86
Net margin%
19.51
22.17
21.96
20.48
18.43
18.54
16.21
13.47
14.19
15.72
28.26
15.72
18.48
47
37.11
P/E ratio (avg)x
17.14
19.00
20.47
20.85
23.52
25.71
30.57
30.84
36.18
34.68
35.71
30.84
24.62
20
8.534
EV/EBITx
54.88
54.78
58.65
54.85
52.65
52.38
57.85
60.44
66.75
72.76
9.461
60.44
56.36
21
26.35
FCF yield (avg)%
25.19
26.14
26.01
24.32
27.28
28.32
26.62
28.98
31.63
31.09
12.76
28.98
26.95
77
26.27
FCF margin%
30.78
30.59
27.78
25.43
24.40
24.50
24.34
22.39
24.00
22.92
29.26
24.00
24.45
50
0.185
FCF / Net incomex
1.004
0.895
0.783
0.680
0.703
0.679
0.731
0.719
0.712
0.705
0.160
0.712
0.715
36
27.19
ROIC%
22.06
21.46
18.70
20.75
23.41
22.62
23.97
21.20
19.89
21.62
18.57
21.62
21.54
8
6.00
Return on equity%
9.26
6.92
8.57
8.63
10.31
8.24
9.93
10.58
12.36
13.26
13.37
10.58
9.60
54
8.57
Return on assets%
23.74
24.66
24.03
22.09
21.43
19.76
21.54
20.95
23.11
22.03
5.30
21.54
22.06
34
0.29
EPSNT$
1.60
1.73
1.90
1.89
1.86
1.86
2.13
2.10
2.02
2.10
0.32
2.41%
4.22%
—
19.37
EPS growth%
12.89
11.88
14.30
14.53
12.20
15.10
15.62
16.44
16.63
18.50
10.99
16.44
14.82
51
0.43
Bookvalue per shNT$
1.14
1.14
1.30
1.40
1.30
1.28
1.43
1.49
1.37
1.33
0.76
0.50%
2.66%
—
0.84
FCF per shareNT$
0.91
0.80
0.83
0.77
0.70
0.75
0.72
0.71
0.64
0.66
0.84
(0.96%)
(2.02%)
—
0.85
Dividend per shNT$
0.93
0.99
1.12
1.25
1.20
1.21
1.39
1.49
1.54
1.55
0.86
5.38%
5.71%
—
27.06
Div yield (avg)%
15.56
16.10
18.23
19.48
21.28
19.39
17.54
20.02
20.23
19.31
10.97
19.39
19.35
63
29.08
Payout ratio%
30.83
31.26
30.09
32.74
33.20
34.38
36.61
33.99
33.42
35.58
14.18
34.38
33.31
23
86.95
Shares (diluted)M
105.1
100.2
102.0
94.04
91.10
98.86
109.2
106.6
99.68
105.3
87.94
2.95%
0.57%
7
17.56
Buyback yield%
6.06
7.08
7.54
6.25
7.49
8.05
7.28
9.54
10.02
7.10
8.57
8.05
7.39
35
1.384
D/E ratiox
0.419
0.424
0.453
0.425
0.476
0.472
0.438
0.404
0.451
0.486
0.571
0.451
0.444
17
35.33
Enterprise valueNT$M
37.36
38.38
45.40
45.55
51.98
55.87
54.23
59.47
59.67
69.02
22.86
5.83%
6.54%
32
104.4
LT debtNT$M
34.52
40.12
39.51
45.76
44.32
47.99
55.36
60.38
62.20
60.30
184.8
6.35%
5.41%
88
Cost of revenue
6.47%
1.00×
Operating expenses
5.95%
0.96×
Cash and investments
19.23%
Property and equipment
17.96%
Goodwill & intangibles
15.29%