65.78
RevenueNT$M
39.09
41.98
44.26
47.09
49.94
53.10
56.72
61.07
65.37
67.80
71.63
6.30%
6.30%
16
24.77
Revenue growth%
11.56
10.95
12.96
15.38
15.69
13.00
14.47
12.44
12.87
10.13
8.09
12.87
12.91
15
13.65
Gross margin%
12.62
14.02
14.51
17.32
20.29
22.46
23.26
21.24
24.15
27.11
14.80
23.26
20.76
22
25.97
Operating margin%
24.16
24.34
22.87
20.68
18.23
16.97
17.44
17.31
16.04
18.83
8.91
17.31
18.53
74
10.35
Net margin%
28.49
26.69
29.12
26.94
25.05
24.91
23.00
23.50
25.33
26.93
14.83
24.91
26.01
86
14.98
P/E ratio (avg)x
32.63
34.52
34.09
30.09
31.77
31.68
34.51
35.97
36.00
37.80
26.82
35.97
34.30
13
8.129
EV/EBITx
45.27
47.39
55.63
55.27
55.13
56.46
57.71
66.89
76.72
86.31
10.29
66.89
56.04
37
26.35
FCF yield (avg)%
2.62
5.40
6.26
7.38
5.35
7.68
5.97
3.80
6.24
4.40
14.47
5.97
5.69
48
2.02
FCF margin%
0.40
1.99
4.87
5.39
8.34
9.13
7.38
9.08
6.46
4.30
21.50
7.38
5.93
60
0.703
FCF / Net incomex
1.032
1.061
1.129
1.198
1.295
1.187
1.282
1.347
1.470
1.449
0.387
1.347
1.240
74
9.97
ROIC%
14.09
14.80
16.16
15.50
16.16
15.08
16.87
15.35
13.07
12.69
28.96
15.08
15.21
87
21.44
Return on equity%
17.99
19.54
17.88
15.79
16.49
16.71
19.17
17.30
16.00
13.86
28.18
16.71
17.00
71
2.69
Return on assets%
7.78
10.11
11.79
10.93
8.69
10.10
10.11
12.80
10.01
12.74
21.51
10.11
10.11
37
2.53
EPSNT$
6.65
6.22
6.05
5.58
5.16
5.30
5.72
5.26
5.94
6.56
2.82
4.93%
0.67%
—
12.88
EPS growth%
16.29
15.44
18.07
16.41
17.92
20.58
18.10
17.86
18.10
16.26
26.89
18.10
17.89
12
1.46
Bookvalue per shNT$
1.78
1.88
1.72
1.76
1.80
1.67
1.87
1.72
1.84
1.80
4.17
0.03%
0.75%
—
3.91
FCF per shareNT$
6.59
6.70
6.61
6.31
6.78
8.04
8.59
8.94
9.21
10.81
2.34
9.78%
5.53%
—
2.73
Dividend per shNT$
1.78
1.67
1.58
1.35
1.45
1.25
1.20
1.06
1.03
1.09
2.12
(5.53%)
(4.80%)
—
10.87
Div yield (avg)%
20.92
22.61
20.04
17.97
20.69
22.28
20.67
17.90
20.38
18.54
11.74
20.38
20.53
5
4.88
Payout ratio%
26.09
28.76
29.26
30.68
29.16
29.29
29.78
29.58
26.59
24.67
2.11
29.29
29.21
13
12.26
Shares (diluted)M
16.44
19.39
22.26
24.14
25.67
28.82
29.10
30.55
34.51
36.99
12.11
7.58%
8.15%
19
12.56
Buyback yield%
17.72
15.85
15.53
13.45
11.47
9.25
8.07
8.23
8.59
10.12
8.47
8.59
10.79
77
0.540
D/E ratiox
2.584
2.565
3.034
3.035
3.355
3.413
3.702
3.766
4.276
4.825
0.628
3.766
3.384
23
15.11
Enterprise valueNT$M
51.98
56.62
61.35
58.96
54.81
56.61
61.37
54.98
54.31
57.02
63.61
0.80%
1.60%
74
19.48
LT debtNT$M
82.38
84.31
85.29
82.75
89.96
83.71
87.50
98.27
96.35
98.80
50.35
1.89%
3.41%
37
Cost of revenue
5.87%
0.96×
Operating expenses
6.60%
1.03×
Property and equipment
19.26%