15.81
RevenueNT$M
101.0
109.9
118.3
129.7
139.5
151.4
161.6
177.5
195.0
213.7
16.95
8.91%
8.48%
35
26.41
Revenue growth%
20.22
22.49
22.59
24.84
22.12
22.47
23.00
20.31
22.49
25.03
20.26
22.49
22.49
28
11.21
Gross margin%
16.77
17.37
17.03
17.24
17.72
14.86
12.69
14.90
14.11
15.55
3.42
14.86
16.16
44
25.71
Operating margin%
19.85
17.28
14.44
16.39
19.36
19.85
17.99
17.01
15.68
15.80
8.13
17.01
17.15
25
23.36
Net margin%
28.13
28.58
28.73
26.65
23.90
26.38
23.64
21.42
20.28
17.37
2.05
21.42
25.14
74
36.10
P/E ratio (avg)x
30.60
35.83
41.96
42.58
42.27
49.60
49.97
50.55
58.40
59.30
34.40
50.55
46.09
11
18.32
EV/EBITx
11.34
12.62
13.23
14.79
14.30
15.69
17.11
16.78
19.51
22.81
28.60
17.11
15.24
76
25.96
FCF yield (avg)%
4.48
2.80
3.45
5.86
3.98
2.93
5.93
8.52
8.29
9.05
11.57
8.29
5.17
35
29.67
FCF margin%
13.38
10.74
11.36
9.23
12.21
12.18
13.89
15.49
18.39
18.86
6.94
15.49
12.80
64
1.731
FCF / Net incomex
1.098
1.259
1.200
1.217
1.179
1.160
1.185
1.320
1.266
1.263
0.446
1.263
1.208
69
3.17
ROIC%
27.73
29.45
30.69
30.74
31.21
31.24
28.34
26.00
24.71
26.39
18.48
26.39
28.90
43
16.22
Return on equity%
12.17
11.62
10.76
8.04
5.57
2.78
3.12
2.55
3.02
5.82
19.94
3.02
5.69
59
19.60
Return on assets%
28.74
26.34
29.24
31.47
31.85
33.39
33.64
35.82
34.12
33.37
27.61
33.64
32.61
86
0.53
EPSNT$
0.43
0.46
0.42
0.38
0.38
0.35
0.40
0.44
0.45
0.41
0.54
1.80%
0.23%
—
9.98
EPS growth%
0.40
0.40
0.40
0.40
2.03
4.88
6.41
9.12
11.99
13.05
7.43
9.12
3.45
93
0.85
Bookvalue per shNT$
1.00
0.94
0.96
0.92
0.88
0.86
0.84
0.93
0.94
0.89
0.52
0.08%
(2.04%)
—
0.66
FCF per shareNT$
0.65
0.73
0.66
0.70
0.79
0.82
0.82
0.86
0.90
0.84
0.63
1.26%
2.27%
—
0.77
Dividend per shNT$
0.43
0.44
0.45
0.38
0.37
0.39
0.33
0.29
0.26
0.23
0.80
(8.95%)
(5.74%)
—
8.87
Div yield (avg)%
17.60
19.42
22.22
20.07
21.06
21.92
23.93
21.17
19.69
16.92
3.61
21.17
20.56
22
19.78
Payout ratio%
0.40
0.40
0.40
1.35
2.64
1.11
0.40
0.40
0.52
0.40
23.75
0.40
0.40
17
59.88
Shares (diluted)M
91.21
103.4
116.5
132.5
134.4
142.2
157.4
167.0
161.5
181.5
60.15
6.20%
6.76%
52
8.94
Buyback yield%
0.40
0.40
2.53
1.54
1.68
0.40
0.60
0.40
0.40
0.40
27.72
0.40
0.40
63
0.352
D/E ratiox
0.157
0.162
0.161
0.176
0.157
0.152
0.141
0.147
0.141
0.124
0.315
0.141
0.155
58
134.8
Enterprise valueNT$M
110.6
108.6
116.3
103.3
111.4
109.4
119.3
127.0
133.2
118.3
9.310
1.21%
0.47%
50
129.9
LT debtNT$M
80.63
83.24
88.45
83.93
86.18
95.75
104.7
100.6
105.9
95.79
95.70
2.14%
0.90%
6
Cost of revenue
8.51%
1.00×
Operating expenses
8.71%
1.02×
Goodwill & intangibles
16.14%
Property and equipment
15.98%