105.5
RevenueNT$M
219.6
223.6
230.9
237.7
244.4
258.9
264.4
278.3
284.7
303.7
112.4
4.44%
3.55%
59
3.90
Revenue growth%
15.23
14.84
15.81
13.38
14.16
14.01
12.34
10.21
7.73
8.13
11.43
10.21
13.69
35
18.21
Gross margin%
7.26
5.69
8.33
7.90
10.49
10.55
10.80
13.63
15.60
16.07
8.82
13.63
10.52
84
8.34
Operating margin%
3.35
4.11
5.15
7.66
6.42
8.76
10.44
9.77
9.31
9.41
17.64
9.41
8.21
12
15.25
Net margin%
14.52
14.17
13.92
12.38
13.43
12.65
14.08
14.63
16.56
19.28
11.39
14.63
14.13
32
23.72
P/E ratio (avg)x
53.95
53.18
55.67
53.78
52.03
51.55
51.38
50.22
58.27
57.15
30.02
51.55
53.48
60
14.31
EV/EBITx
27.94
28.05
26.73
26.73
27.74
27.18
23.15
22.67
24.19
23.12
10.63
23.15
26.73
42
13.24
FCF yield (avg)%
28.96
27.47
25.45
22.75
22.91
20.23
23.00
25.44
25.70
24.74
8.44
24.74
25.09
88
7.98
FCF margin%
30.37
31.81
29.99
27.80
27.06
26.48
27.45
29.54
27.33
25.27
19.65
27.33
27.63
23
1.769
FCF / Net incomex
1.133
1.240
1.305
1.279
1.319
1.462
1.650
1.806
2.108
2.314
1.634
1.806
1.391
20
25.41
ROIC%
20.11
19.32
17.62
14.92
14.48
12.38
9.58
7.12
6.94
7.33
5.14
7.33
13.43
32
23.72
Return on equity%
26.93
29.09
31.90
34.90
35.85
34.43
32.55
30.96
29.80
31.24
16.66
31.24
31.57
37
23.84
Return on assets%
16.85
16.92
16.38
13.79
16.46
14.55
15.95
17.51
18.66
19.24
28.39
17.51
16.66
14
1.50
EPSNT$
1.66
1.60
1.57
1.56
1.67
1.79
1.74
1.93
2.05
2.34
1.64
7.03%
3.71%
—
29.29
EPS growth%
0.40
0.81
0.40
0.40
0.40
2.74
3.91
1.85
3.84
1.72
15.52
2.74
1.26
39
2.50
Bookvalue per shNT$
1.09
0.95
0.85
0.87
0.78
0.70
0.72
0.67
0.60
0.53
0.70
(7.50%)
(7.24%)
—
0.82
FCF per shareNT$
2.75
2.50
2.64
2.38
2.20
2.35
2.37
2.37
2.18
2.06
1.71
(1.29%)
(3.11%)
—
0.70
Dividend per shNT$
0.70
0.74
0.85
0.89
0.91
0.89
0.99
1.17
1.31
1.39
2.37
8.96%
8.33%
—
3.89
Div yield (avg)%
27.75
29.65
31.41
29.42
30.09
31.97
31.29
33.21
33.38
33.28
17.07
33.21
31.35
39
9.68
Payout ratio%
14.13
13.12
15.06
13.44
13.37
13.69
13.78
14.06
16.16
17.54
12.63
14.06
13.92
52
47.92
Shares (diluted)M
38.43
35.89
38.75
39.67
37.61
32.74
30.47
30.22
32.64
28.61
45.30
(5.32%)
(2.52%)
55
25.03
Buyback yield%
29.49
30.51
32.65
32.97
34.03
31.79
31.20
31.31
33.07
33.51
17.90
31.79
32.22
62
1.270
D/E ratiox
1.128
1.339
1.398
1.476
1.653
1.637
1.850
2.026
2.224
2.298
1.387
2.026
1.645
33
211.4
Enterprise valueNT$M
118.2
128.3
140.9
145.7
162.9
156.8
166.8
188.3
181.7
173.4
187.3
1.25%
5.12%
91
109.1
LT debtNT$M
57.37
58.96
63.64
71.25
80.01
92.12
103.8
114.4
124.4
140.7
198.9
11.95%
10.12%
65
Cost of revenue
3.55%
1.00×
Operating expenses
3.63%
1.01×
Goodwill & intangibles
15.91%
Property and equipment
14.80%