6.158
RevenueNT$M
31.49
33.97
37.31
40.46
43.82
47.68
50.86
55.36
59.20
65.29
6.864
8.30%
8.51%
71
10.67
Revenue growth%
27.01
29.03
31.37
32.00
30.95
31.69
29.59
30.48
30.10
27.93
18.09
30.10
30.29
76
23.45
Gross margin%
15.37
15.85
14.76
17.03
17.96
19.86
17.66
17.62
19.77
18.18
14.44
18.18
17.64
6
2.36
Operating margin%
21.76
23.56
26.55
27.39
25.81
23.69
25.63
27.96
30.45
30.24
12.04
27.96
26.18
92
6.88
Net margin%
2.48
0.40
1.60
1.44
0.40
2.51
5.41
3.27
0.82
0.40
18.09
2.51
1.52
94
15.46
P/E ratio (avg)x
25.05
22.52
22.61
22.58
20.73
23.06
22.77
22.76
24.49
26.06
30.59
23.06
22.76
66
36.84
EV/EBITx
40.07
42.21
44.51
46.46
42.81
37.27
38.25
36.74
34.25
35.30
28.52
36.74
39.16
21
17.33
FCF yield (avg)%
31.21
29.53
27.22
24.95
22.37
19.50
18.18
15.89
15.99
15.61
28.38
15.99
20.93
89
28.59
FCF margin%
20.19
21.22
20.42
21.37
18.37
20.93
19.27
21.68
24.41
25.75
17.28
21.68
21.08
16
1.265
FCF / Net incomex
0.665
0.640
0.574
0.510
0.434
0.440
0.442
0.473
0.490
0.442
1.099
0.442
0.482
71
11.53
ROIC%
9.64
11.46
13.49
14.38
12.25
10.39
12.88
11.10
13.71
13.20
12.66
12.88
12.56
57
5.84
Return on equity%
21.17
18.46
15.99
14.87
12.31
10.96
13.11
13.30
10.63
7.90
12.27
10.96
13.21
84
11.48
Return on assets%
15.59
15.41
13.11
15.08
12.39
10.08
11.47
10.58
10.40
8.09
13.23
10.40
11.93
81
0.61
EPSNT$
2.12
2.23
2.33
2.37
2.53
2.39
2.51
2.84
2.93
3.28
0.64
5.38%
3.64%
—
10.19
EPS growth%
23.99
26.10
27.38
25.51
23.69
26.01
24.72
25.81
28.41
31.40
19.23
26.01
25.91
64
0.80
Bookvalue per shNT$
0.60
0.69
0.68
0.64
0.60
0.58
0.66
0.70
0.75
0.75
3.53
4.52%
2.61%
—
3.06
FCF per shareNT$
4.43
4.74
5.44
5.89
6.25
5.93
6.83
7.65
8.05
8.57
1.23
6.52%
6.60%
—
3.54
Dividend per shNT$
0.87
0.95
0.93
0.98
1.07
1.16
1.37
1.45
1.56
1.59
3.95
8.20%
7.67%
—
29.34
Div yield (avg)%
1.35
2.79
2.70
0.40
0.82
3.40
1.84
0.63
0.50
1.73
23.21
1.73
1.54
60
20.60
Payout ratio%
9.70
7.58
9.25
7.51
10.35
8.92
11.70
9.57
12.02
12.44
24.63
11.70
9.64
42
26.67
Shares (diluted)M
17.30
17.15
17.97
15.71
16.88
16.10
14.54
15.04
13.06
12.22
25.94
(6.26%)
(3.24%)
54
11.11
Buyback yield%
9.38
7.72
5.75
7.38
8.16
7.79
6.34
7.01
7.20
9.67
12.87
7.20
7.55
79
0.631
D/E ratiox
0.195
0.193
0.205
0.201
0.209
0.226
0.214
0.229
0.238
0.235
1.424
0.229
0.211
43
35.11
Enterprise valueNT$M
68.43
69.11
69.93
63.24
64.11
61.93
56.78
50.05
44.71
47.47
42.20
(5.83%)
(2.83%)
31
82.08
LT debtNT$M
51.17
48.70
47.69
47.75
41.14
41.95
36.84
35.84
32.16
31.38
39.82
(5.28%)
(4.25%)
30
Cost of revenue
8.22%
0.97×
Operating expenses
8.38%
0.99×
Goodwill & intangibles
15.13%