16.24
RevenueNT$M
76.30
79.40
83.55
86.60
89.91
92.71
97.60
102.8
106.9
112.3
17.94
4.56%
4.46%
39
17.46
Revenue growth%
17.18
15.31
13.77
12.24
14.62
17.47
17.65
15.45
12.70
13.18
16.86
15.45
14.97
77
15.19
Gross margin%
18.72
20.17
20.64
21.42
24.30
24.84
22.07
22.68
23.63
25.83
14.22
23.63
22.38
55
10.83
Operating margin%
26.51
23.78
20.88
20.13
20.76
17.77
18.88
16.31
14.65
13.69
23.15
16.31
19.51
40
15.56
Net margin%
30.95
31.12
28.78
30.47
31.56
29.34
28.80
29.86
27.56
25.17
12.30
28.80
29.60
21
14.76
P/E ratio (avg)x
34.97
38.75
43.71
43.25
42.66
41.88
46.92
49.68
55.36
57.46
20.42
49.68
43.48
70
34.02
EV/EBITx
31.39
30.80
32.75
37.99
40.24
43.39
46.16
52.10
52.80
61.03
10.39
52.10
41.81
57
15.46
FCF yield (avg)%
17.49
15.20
16.49
19.47
18.62
20.64
22.95
20.61
22.89
24.61
4.01
22.89
20.04
56
24.21
FCF margin%
24.94
27.10
27.38
29.77
28.12
25.47
25.00
22.14
23.81
23.64
23.38
23.81
25.24
12
1.033
FCF / Net incomex
0.952
0.985
0.988
1.014
1.059
1.027
1.030
1.142
1.149
1.102
0.421
1.102
1.028
32
3.68
ROIC%
1.91
4.83
2.16
0.98
0.53
0.40
2.47
2.11
4.88
7.06
26.99
2.47
2.13
54
21.34
Return on equity%
19.53
17.81
14.84
17.40
17.95
17.59
14.74
15.63
15.32
12.72
25.75
15.32
16.51
54
19.53
Return on assets%
11.26
12.33
11.33
10.93
11.17
13.31
12.43
14.37
16.72
18.58
2.44
14.37
12.38
12
0.22
EPSNT$
0.89
1.00
1.03
1.17
1.30
1.28
1.24
1.24
1.24
1.25
0.24
(0.79%)
4.19%
—
18.60
EPS growth%
28.39
29.72
31.06
30.11
27.18
26.29
23.37
20.87
21.64
24.14
23.71
23.37
26.74
29
1.12
Bookvalue per shNT$
1.60
1.82
1.80
1.76
1.80
1.68
1.60
1.51
1.68
1.63
1.17
(1.92%)
0.18%
—
1.12
FCF per shareNT$
1.66
1.82
1.91
2.24
2.18
2.26
2.46
2.91
2.86
3.02
0.60
6.68%
7.70%
—
0.45
Dividend per shNT$
0.55
0.54
0.57
0.55
0.55
0.55
0.58
0.59
0.55
0.54
0.55
(0.39%)
(0.24%)
—
26.50
Div yield (avg)%
24.34
25.30
25.47
22.91
24.27
21.55
23.01
25.50
26.30
27.75
13.65
25.50
24.82
89
29.64
Payout ratio%
20.65
18.50
17.48
18.96
16.12
18.44
17.87
16.26
16.91
18.46
25.83
17.87
18.16
16
104.5
Shares (diluted)M
162.9
189.3
211.0
205.7
237.0
240.1
232.5
246.6
239.3
259.4
101.5
1.83%
5.45%
20
4.55
Buyback yield%
29.94
31.21
29.98
27.70
28.34
28.49
30.06
30.64
31.48
31.55
25.51
30.64
30.02
67
1.057
D/E ratiox
2.095
2.226
2.417
2.392
2.554
2.944
2.994
3.432
3.654
4.096
1.190
3.432
2.749
6
118.7
Enterprise valueNT$M
66.55
66.54
70.83
74.43
79.73
83.06
89.59
95.74
89.75
78.17
49.36
(0.39%)
0.46%
21
94.21
LT debtNT$M
23.87
25.17
25.87
23.84
21.58
22.21
22.04
20.68
18.19
16.49
33.71
(5.24%)
(3.21%)
80
Cost of revenue
4.79%
1.03×
Operating expenses
4.03%
0.96×
Goodwill & intangibles
14.37%