140.7
RevenueNT$M
72.78
79.31
83.59
88.11
95.17
102.7
112.7
121.3
132.2
141.2
156.1
8.20%
7.58%
6
21.41
Revenue growth%
19.21
16.23
18.66
18.46
18.28
18.26
20.46
20.59
19.29
19.38
2.80
19.38
18.93
33
15.97
Gross margin%
25.37
23.54
26.44
26.90
27.35
25.18
28.00
27.14
28.53
25.62
29.46
27.14
26.67
68
5.29
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.69
3.19
1.56
3.24
9.28
1.56
0.40
43
7.36
Net margin%
26.28
28.71
27.20
24.66
25.55
25.29
24.00
22.55
23.87
26.00
19.80
24.00
25.42
45
7.196
P/E ratio (avg)x
12.81
14.55
16.39
17.16
19.63
18.99
20.56
19.75
21.92
23.91
30.00
20.56
19.31
43
9.043
EV/EBITx
16.16
16.60
17.03
19.53
19.71
21.12
22.60
21.74
23.26
25.40
37.87
22.60
20.41
15
28.03
FCF yield (avg)%
30.29
28.99
28.58
30.18
27.90
30.71
32.99
35.48
33.94
31.54
14.97
32.99
30.50
46
16.59
FCF margin%
17.47
17.22
15.93
18.32
16.96
15.59
13.94
12.36
10.77
10.22
7.85
12.36
15.76
21
0.147
FCF / Net incomex
0.646
0.692
0.807
0.897
0.985
1.154
1.183
1.170
1.250
1.455
0.891
1.183
1.069
44
19.62
ROIC%
14.76
13.57
11.03
12.85
14.12
12.69
14.33
14.00
13.70
10.84
29.82
13.70
13.63
21
10.14
Return on equity%
20.17
21.35
23.62
26.15
28.39
27.21
25.66
26.14
28.29
30.51
18.01
27.21
26.15
16
26.37
Return on assets%
19.25
20.01
20.90
21.61
22.42
22.87
22.70
23.05
23.60
22.42
2.17
22.87
22.42
81
0.63
EPSNT$
3.10
2.97
2.67
2.69
2.41
2.41
2.14
1.84
1.56
1.62
0.67
(7.61%)
(5.55%)
—
21.21
EPS growth%
12.98
15.95
18.17
19.45
19.15
16.21
16.99
18.35
19.05
21.08
17.13
18.35
18.26
79
2.50
Bookvalue per shNT$
1.06
1.04
0.95
0.90
0.90
1.01
1.10
1.15
1.07
1.19
2.50
5.78%
0.91%
—
2.73
FCF per shareNT$
0.62
0.57
0.53
0.59
0.60
0.59
0.64
0.61
0.61
0.65
1.74
1.67%
(0.02%)
—
1.59
Dividend per shNT$
1.54
1.76
2.00
2.26
2.19
2.04
1.93
2.01
2.28
2.11
0.47
(0.72%)
2.79%
—
8.64
Div yield (avg)%
14.18
13.02
11.97
13.94
16.77
15.60
18.27
16.10
15.75
13.80
12.14
15.75
14.89
21
23.51
Payout ratio%
23.96
24.32
26.34
24.04
25.41
22.82
25.68
27.60
27.75
30.15
17.41
27.60
25.54
72
30.34
Shares (diluted)M
31.87
34.16
37.26
38.67
36.93
41.95
40.47
40.28
37.21
34.80
30.27
(1.18%)
(0.02%)
13
22.87
Buyback yield%
19.70
22.47
21.69
22.14
24.42
22.49
20.75
19.90
21.85
22.24
15.79
21.85
22.00
65
1.318
D/E ratiox
1.648
1.729
1.598
1.731
1.826
1.769
1.649
1.634
1.483
1.610
1.237
1.634
1.648
23
87.85
Enterprise valueNT$M
90.85
97.03
99.78
104.0
121.8
124.8
124.3
139.9
135.9
144.0
105.3
3.40%
4.39%
86
137.0
LT debtNT$M
95.23
102.9
106.1
118.9
124.4
141.5
154.3
171.0
193.4
220.7
110.4
12.15%
9.51%
59
Cost of revenue
7.39%
0.98×
Operating expenses
7.67%
1.01×
Cash and investments
17.14%
Goodwill & intangibles
17.06%
Property and equipment
15.82%