63.03
RevenueNT$M
80.81
87.45
95.44
105.3
113.3
124.8
135.3
149.5
160.7
171.2
69.64
8.59%
8.51%
76
24.35
Revenue growth%
2.51
0.74
2.01
2.64
3.67
3.17
2.50
2.37
0.70
1.71
3.39
2.37
2.43
15
16.64
Gross margin%
11.43
12.00
9.84
9.70
9.67
12.24
12.14
12.05
12.57
14.06
29.19
12.24
12.03
24
18.52
Operating margin%
18.30
18.88
18.35
20.30
18.43
18.52
20.78
20.71
20.46
21.70
14.21
20.71
19.59
78
25.60
Net margin%
18.84
16.78
18.80
16.28
15.43
15.58
18.39
20.80
23.13
22.26
25.37
20.80
18.59
67
19.99
P/E ratio (avg)x
14.85
15.89
15.62
14.69
15.71
15.53
15.43
14.73
15.71
18.32
6.912
15.53
15.58
91
19.67
EV/EBITx
13.23
12.61
12.28
11.72
12.41
12.70
11.20
9.731
9.611
9.375
34.29
9.731
12.00
68
9.52
FCF yield (avg)%
32.13
34.84
34.33
34.10
33.93
33.10
35.74
35.47
34.94
35.72
8.74
35.47
34.58
45
12.28
FCF margin%
11.77
9.52
6.52
7.72
8.89
10.86
8.18
9.34
7.74
9.96
12.96
9.34
9.11
62
0.934
FCF / Net incomex
1.429
1.441
1.333
1.412
1.252
1.142
1.140
1.228
1.320
1.240
0.120
1.228
1.286
37
14.48
ROIC%
19.16
17.25
19.06
18.03
16.35
16.82
17.30
18.61
18.33
18.73
13.13
18.33
18.18
17
17.73
Return on equity%
0.40
0.40
1.96
0.73
0.40
0.40
0.40
0.40
1.57
0.40
10.58
0.40
0.40
80
9.04
Return on assets%
11.07
12.74
10.53
11.56
10.39
13.27
11.60
9.99
12.56
13.23
8.41
12.56
11.58
80
1.98
EPSNT$
2.58
2.27
2.32
2.16
2.30
2.18
2.08
2.19
2.11
1.87
2.18
(4.02%)
(3.35%)
—
11.06
EPS growth%
5.21
2.40
0.54
1.48
3.82
3.74
1.77
2.35
2.31
0.40
19.06
2.31
2.33
61
1.72
Bookvalue per shNT$
3.20
3.69
3.61
3.67
3.77
3.79
4.12
4.06
4.14
4.22
1.60
2.29%
3.27%
—
1.43
FCF per shareNT$
2.69
2.64
2.39
2.25
2.36
2.49
2.52
2.78
2.98
3.09
1.63
5.57%
1.60%
—
1.33
Dividend per shNT$
0.72
0.69
0.75
0.66
0.66
0.71
0.75
0.74
0.79
0.76
3.00
2.92%
1.40%
—
14.91
Div yield (avg)%
19.64
19.12
16.99
16.43
19.36
18.29
16.16
14.44
13.33
14.22
21.24
14.44
16.71
30
8.42
Payout ratio%
28.73
30.21
27.93
27.05
28.04
28.81
29.49
31.84
33.40
31.49
16.18
31.49
29.15
16
42.89
Shares (diluted)M
47.46
54.46
57.25
55.59
60.39
62.32
59.31
62.47
57.97
60.57
43.08
0.06%
1.79%
28
15.35
Buyback yield%
13.38
15.55
14.54
16.04
13.79
15.92
16.59
18.78
21.45
24.09
22.96
18.78
15.98
80
0.226
D/E ratiox
0.273
0.270
0.284
0.287
0.328
0.312
0.336
0.322
0.363
0.372
0.359
0.336
0.317
52
172.5
Enterprise valueNT$M
198.4
209.5
205.1
219.0
241.7
235.1
268.7
265.2
271.0
253.9
18.39
1.00%
2.38%
59
104.1
LT debtNT$M
64.22
77.45
81.20
88.58
101.3
110.7
130.2
146.0
169.9
191.6
110.6
13.60%
11.66%
56
Cost of revenue
8.50%
1.00×
Operating expenses
8.73%
1.02×
Cash and investments
19.39%