122.5
RevenueNT$M
169.0
178.9
182.7
186.0
197.2
204.2
215.0
228.1
238.9
246.8
133.6
4.59%
4.21%
11
4.67
Revenue growth%
5.26
7.96
5.44
4.32
6.32
3.81
5.98
7.69
6.47
6.66
9.55
6.47
6.15
79
18.80
Gross margin%
9.83
10.13
12.31
11.39
9.98
8.50
10.63
12.37
10.96
11.90
24.71
10.96
10.79
55
6.19
Operating margin%
30.27
28.44
27.93
30.27
32.51
32.08
30.13
28.06
29.51
27.10
12.12
29.51
29.82
22
7.69
Net margin%
22.42
21.08
20.92
22.05
20.83
20.42
18.35
19.43
18.90
17.90
2.47
18.90
20.62
45
8.328
P/E ratio (avg)x
9.016
8.809
8.507
7.653
8.510
8.060
8.475
9.273
9.181
9.078
28.88
9.078
8.659
12
36.87
EV/EBITx
30.34
30.95
27.82
25.99
23.45
20.80
20.35
22.56
21.06
20.45
32.07
20.80
23.00
39
4.14
FCF yield (avg)%
7.46
8.46
5.86
6.68
5.02
7.56
8.62
9.92
11.63
12.86
29.42
9.92
8.01
82
21.85
FCF margin%
3.98
6.91
7.46
8.44
11.26
11.02
13.85
16.50
17.41
17.41
11.36
16.50
11.14
33
0.605
FCF / Net incomex
0.586
0.656
0.632
0.600
0.604
0.553
0.616
0.587
0.619
0.561
1.534
0.587
0.602
74
22.99
ROIC%
24.05
24.01
24.72
23.13
21.01
21.46
22.37
19.85
19.04
18.73
18.69
19.85
21.92
71
10.88
Return on equity%
23.24
22.07
19.68
18.02
19.27
17.89
19.77
18.12
18.12
20.43
8.35
18.12
19.48
81
3.61
Return on assets%
27.54
27.93
25.33
28.22
30.45
32.51
30.24
29.61
27.46
27.60
11.94
29.61
28.08
54
2.77
EPSNT$
1.88
1.70
1.66
1.76
1.87
1.90
1.75
1.66
1.56
1.74
2.97
(1.34%)
(1.38%)
—
5.24
EPS growth%
12.45
11.34
14.19
16.53
16.04
16.65
17.98
17.98
19.19
19.91
11.73
17.98
16.59
42
3.08
Bookvalue per shNT$
2.33
2.22
2.18
2.07
2.03
1.96
2.20
2.22
2.27
2.31
3.09
2.60%
(0.58%)
—
2.80
FCF per shareNT$
4.34
4.19
3.87
4.28
4.42
4.24
4.00
3.86
4.20
4.29
2.72
(0.60%)
0.24%
—
1.19
Dividend per shNT$
2.55
2.51
2.43
2.36
2.35
2.45
2.42
2.38
2.63
2.49
0.58
1.17%
(0.30%)
—
3.73
Div yield (avg)%
14.47
12.89
15.85
14.16
13.99
13.81
14.06
12.19
11.35
10.87
29.33
12.19
13.90
64
24.65
Payout ratio%
23.06
24.68
22.91
24.84
27.49
25.76
27.18
25.97
25.08
27.56
19.22
25.97
25.42
24
22.53
Shares (diluted)M
26.45
29.75
30.57
28.62
31.92
36.56
35.19
36.73
41.27
45.89
22.37
7.53%
6.08%
32
23.34
Buyback yield%
14.79
14.01
11.81
14.47
16.14
14.95
15.82
16.94
18.10
15.54
4.95
15.82
15.25
39
1.163
D/E ratiox
1.242
1.253
1.289
1.432
1.427
1.476
1.517
1.601
1.663
1.762
0.612
1.601
1.454
20
38.54
Enterprise valueNT$M
57.36
66.10
68.80
73.40
86.72
97.28
115.1
130.3
136.2
143.2
22.96
10.54%
9.91%
76
195.4
LT debtNT$M
34.82
33.54
36.37
41.71
46.76
49.81
48.35
54.95
52.71
50.61
152.6
1.60%
3.72%
79
Cost of revenue
3.96%
0.98×
Operating expenses
4.64%
1.04×
Property and equipment
14.02%