13.50
RevenueNT$M
38.88
40.81
42.74
44.51
46.66
50.29
53.82
58.23
62.71
67.24
13.82
7.58%
6.29%
33
19.71
Revenue growth%
25.23
23.00
24.03
24.32
26.83
26.26
26.36
26.17
28.04
30.23
7.46
26.36
26.22
24
28.95
Gross margin%
28.83
30.35
29.70
32.09
30.87
30.09
30.80
28.62
31.53
31.74
20.07
30.80
30.57
84
19.51
Operating margin%
11.04
10.50
9.27
7.10
8.68
9.77
7.42
10.10
11.59
9.12
21.60
9.77
9.52
68
18.06
Net margin%
11.19
13.72
10.97
13.89
14.45
13.34
14.98
12.65
13.15
12.66
24.99
13.15
13.24
51
8.071
P/E ratio (avg)x
32.42
32.88
31.99
29.23
28.91
25.75
26.27
24.13
21.65
21.05
6.194
24.13
27.59
49
35.90
EV/EBITx
29.65
30.44
30.64
32.77
34.34
36.01
32.51
35.03
35.82
39.52
24.24
35.82
33.55
14
28.86
FCF yield (avg)%
16.16
14.87
15.93
15.37
16.68
16.96
16.26
13.99
15.39
14.07
18.72
15.39
15.66
63
22.42
FCF margin%
5.25
4.55
7.20
8.19
5.48
5.32
5.09
7.60
10.04
8.76
16.49
7.60
6.34
14
0.782
FCF / Net incomex
0.823
0.790
0.726
0.734
0.739
0.758
0.715
0.736
0.673
0.633
1.213
0.715
0.735
89
25.22
ROIC%
0.40
0.40
0.53
0.40
0.40
0.40
0.40
2.83
4.34
4.85
19.02
2.83
0.40
82
13.06
Return on equity%
31.79
31.05
33.11
34.22
35.98
36.38
38.11
35.23
35.33
36.39
26.64
36.38
35.28
49
8.36
Return on assets%
11.17
9.14
11.96
14.12
15.56
15.84
14.74
17.73
17.94
17.60
14.92
17.60
15.15
62
0.31
EPSNT$
0.63
0.65
0.59
0.51
0.54
0.54
0.48
0.46
0.45
0.47
0.32
(2.65%)
(3.53%)
—
6.52
EPS growth%
0.92
0.55
0.40
0.95
0.81
3.70
3.63
6.13
8.09
8.56
27.28
6.13
2.29
89
1.15
Bookvalue per shNT$
0.38
0.39
0.37
0.34
0.32
0.34
0.36
0.40
0.38
0.35
0.36
2.34%
(0.02%)
—
1.04
FCF per shareNT$
1.53
1.53
1.41
1.46
1.47
1.58
1.55
1.46
1.66
1.68
0.70
2.64%
0.90%
—
0.79
Dividend per shNT$
1.31
1.18
1.07
1.02
0.96
0.90
1.00
1.00
1.06
1.11
1.25
3.07%
(0.45%)
—
8.95
Div yield (avg)%
29.78
29.00
31.43
31.73
34.55
32.77
34.82
37.76
38.76
39.20
22.81
37.76
33.66
89
21.46
Payout ratio%
29.81
28.50
30.73
28.67
30.53
29.57
27.11
24.66
27.17
25.87
9.75
27.11
28.59
14
36.06
Shares (diluted)M
56.62
56.74
61.58
63.07
63.22
71.60
79.08
84.42
91.36
99.74
35.23
9.55%
6.17%
32
26.29
Buyback yield%
25.18
23.21
23.91
21.29
22.33
19.92
21.77
20.31
18.81
21.43
21.79
20.31
21.60
59
1.316
D/E ratiox
0.844
0.886
0.952
1.111
1.217
1.315
1.256
1.419
1.380
1.575
1.175
1.380
1.237
45
65.38
Enterprise valueNT$M
76.65
77.20
79.11
90.37
90.61
97.34
111.7
107.8
118.6
119.7
88.90
5.73%
4.60%
39
14.29
LT debtNT$M
103.9
122.1
132.8
155.8
159.3
175.0
205.2
202.0
233.0
275.0
58.80
11.54%
10.96%
61
Cost of revenue
6.29%
1.00×
Operating expenses
5.57%
0.93×
Property and equipment
16.32%