153.3
RevenueNT$M
63.48
68.90
74.11
80.31
86.80
91.71
98.35
106.8
114.7
121.5
165.2
6.95%
7.34%
6
18.81
Revenue growth%
21.30
22.48
24.67
25.67
22.88
23.87
22.03
22.43
21.38
18.92
29.57
22.03
22.46
15
19.10
Gross margin%
10.50
11.65
10.50
9.92
12.74
10.61
10.72
8.77
7.75
9.15
6.20
9.15
10.50
41
9.15
Operating margin%
10.12
8.29
5.71
5.52
6.79
8.85
7.16
8.57
8.34
10.09
12.75
8.57
8.32
61
23.67
Net margin%
7.17
6.35
8.20
9.04
11.99
10.88
8.27
10.64
9.75
12.71
13.50
10.64
9.40
44
37.87
P/E ratio (avg)x
14.81
14.93
14.47
15.50
14.17
13.16
14.12
12.46
13.50
13.21
29.17
13.21
14.14
79
11.95
EV/EBITx
31.92
31.64
35.68
35.46
32.77
36.05
39.10
42.50
45.90
46.66
23.70
42.50
35.87
60
25.06
FCF yield (avg)%
26.27
28.53
28.33
29.82
27.37
29.27
30.06
32.34
30.07
28.83
20.81
30.06
29.05
52
5.56
FCF margin%
24.39
25.19
26.53
25.10
24.00
21.64
23.48
21.73
21.53
19.38
11.05
21.64
23.74
80
0.376
FCF / Net incomex
0.817
0.771
0.715
0.631
0.601
0.629
0.616
0.577
0.535
0.509
1.532
0.577
0.622
7
24.45
ROIC%
15.47
14.03
15.08
12.24
10.87
13.19
12.13
13.73
14.99
15.98
11.49
13.73
13.88
40
29.87
Return on equity%
1.57
1.96
4.09
7.02
8.82
9.74
7.25
7.94
6.66
3.80
13.95
7.25
6.84
86
20.02
Return on assets%
2.18
0.40
1.10
1.30
1.42
0.40
0.40
0.40
0.44
0.40
25.79
0.40
0.42
77
1.34
EPSNT$
2.28
2.60
2.51
2.44
2.48
2.86
2.81
3.29
3.14
3.61
1.41
7.77%
5.64%
—
17.97
EPS growth%
34.53
33.65
35.27
37.22
36.53
33.59
32.01
32.38
32.81
32.53
29.57
32.53
33.62
79
0.51
Bookvalue per shNT$
1.04
1.15
1.36
1.62
1.63
1.75
2.13
2.54
2.60
2.80
1.27
11.50%
11.29%
—
1.67
FCF per shareNT$
2.75
3.04
3.18
3.50
3.38
3.40
3.92
3.96
4.25
4.95
1.49
7.93%
6.65%
—
0.59
Dividend per shNT$
2.56
2.59
2.57
2.94
2.93
3.22
3.34
3.05
3.18
3.45
0.74
3.32%
4.14%
—
18.44
Div yield (avg)%
14.46
14.01
12.05
11.46
11.53
12.90
14.57
16.80
17.13
14.81
13.68
14.81
14.23
12
23.57
Payout ratio%
25.23
23.90
21.34
18.41
18.70
17.26
20.17
22.62
24.10
22.86
15.45
22.62
21.98
9
66.84
Shares (diluted)M
55.75
51.77
50.89
53.19
47.62
50.60
49.83
45.68
42.41
45.77
65.47
(0.79%)
(1.57%)
53
16.11
Buyback yield%
29.91
29.46
27.28
28.06
29.56
30.12
27.74
27.11
26.12
29.04
9.12
27.74
28.55
30
0.932
D/E ratiox
0.450
0.438
0.407
0.415
0.430
0.447
0.458
0.464
0.436
0.462
0.556
0.458
0.442
22
66.00
Enterprise valueNT$M
12.51
12.98
12.47
13.41
12.69
14.18
16.58
16.79
19.42
21.09
163.9
10.70%
4.64%
48
118.6
LT debtNT$M
34.85
37.14
31.89
32.10
32.06
34.38
37.22
38.99
34.60
37.20
89.86
3.02%
(0.07%)
13
Cost of revenue
7.34%
1.00×
Operating expenses
7.26%
0.99×