58.08
RevenueNT$M
73.46
75.19
75.76
77.06
77.14
77.44
79.64
81.48
83.77
87.34
60.11
2.51%
2.04%
34
23.55
Revenue growth%
24.70
25.59
27.90
30.42
28.73
27.77
30.64
33.20
32.85
32.49
23.33
32.49
29.57
94
28.83
Gross margin%
4.83
3.84
6.48
9.33
11.02
10.17
9.13
10.73
11.03
8.22
21.86
10.17
9.23
17
3.39
Operating margin%
24.66
24.74
26.54
29.11
26.46
27.21
29.32
29.07
29.95
32.57
16.86
29.32
28.14
26
23.45
Net margin%
0.40
0.40
0.40
0.40
0.40
3.15
4.24
2.26
1.02
0.40
3.64
2.26
0.40
70
13.87
P/E ratio (avg)x
28.38
32.14
33.85
35.68
40.71
43.03
42.22
40.29
42.85
45.84
10.54
42.85
40.50
57
8.012
EV/EBITx
50.44
54.78
50.57
46.93
47.70
45.35
49.19
51.15
50.71
57.91
13.23
50.71
50.50
29
23.78
FCF yield (avg)%
23.77
21.54
23.73
23.58
21.05
20.81
18.67
16.52
14.94
15.66
18.13
16.52
20.93
89
25.94
FCF margin%
27.15
25.64
26.92
27.62
25.42
28.01
25.14
24.33
25.20
25.66
24.72
25.20
25.65
10
0.402
FCF / Net incomex
0.255
0.237
0.240
0.238
0.254
0.249
0.230
0.233
0.264
0.269
0.756
0.249
0.245
29
16.91
ROIC%
5.95
5.89
7.99
7.00
8.11
7.24
4.98
5.26
5.37
6.48
29.10
5.37
6.22
30
10.97
Return on equity%
3.64
1.12
3.91
1.34
4.27
5.59
4.68
7.06
7.53
10.40
12.13
7.06
4.48
45
25.44
Return on assets%
3.70
4.89
4.99
3.89
0.92
0.56
0.40
0.40
0.40
0.40
29.77
0.40
0.74
69
1.02
EPSNT$
0.52
0.61
0.68
0.77
0.76
0.80
0.89
1.05
1.17
1.13
1.09
8.16%
7.33%
—
27.19
EPS growth%
18.32
16.39
14.52
14.97
17.64
20.17
19.45
20.19
20.98
18.74
19.67
20.17
18.53
23
1.00
Bookvalue per shNT$
0.27
0.29
0.28
0.27
0.29
0.29
0.32
0.35
0.34
0.31
0.85
1.36%
0.78%
—
1.08
FCF per shareNT$
0.80
0.79
0.75
0.76
0.82
0.90
0.88
0.89
0.95
0.92
0.74
2.30%
2.54%
—
0.67
Dividend per shNT$
1.30
1.22
1.27
1.36
1.45
1.33
1.29
1.19
1.23
1.35
0.88
(1.43%)
(0.78%)
—
3.84
Div yield (avg)%
16.01
17.85
20.53
19.91
16.97
15.77
13.36
11.89
14.76
17.70
13.78
14.76
16.49
16
3.19
Payout ratio%
11.63
9.20
11.60
12.76
15.22
13.66
16.45
15.02
16.75
17.52
12.86
16.45
14.34
15
23.82
Shares (diluted)M
26.05
28.51
25.68
22.99
24.29
25.42
27.42
28.16
26.61
27.98
22.80
2.87%
0.35%
84
12.65
Buyback yield%
23.22
22.16
20.96
23.39
25.98
28.13
26.96
26.92
28.88
27.85
4.32
27.85
26.45
49
0.781
D/E ratiox
0.819
0.914
1.011
0.959
1.069
1.075
1.091
1.214
1.224
1.202
1.009
1.202
1.072
64
14.18
Enterprise valueNT$M
71.54
84.83
94.38
101.3
116.0
122.8
135.6
138.4
166.2
169.3
63.82
7.85%
10.78%
6
22.52
LT debtNT$M
39.78
33.64
35.27
37.00
38.93
37.12
39.18
40.93
43.76
41.53
89.84
1.30%
(0.57%)
29
Cost of revenue
2.39%
1.03×
Operating expenses
1.05%
0.91×
Cash and investments
18.97%