9.698
RevenueNT$M
40.77
42.11
43.40
43.47
44.59
44.55
44.58
44.82
44.72
45.77
10.35
0.52%
1.38%
60
22.41
Revenue growth%
16.11
18.76
17.38
14.55
12.33
15.22
13.47
11.42
12.32
13.74
3.96
13.47
14.14
9
13.78
Gross margin%
25.18
26.54
29.11
30.51
29.43
28.17
25.31
27.28
26.91
29.64
3.07
27.28
27.72
55
11.98
Operating margin%
9.49
9.36
11.23
10.48
9.60
9.64
11.99
11.37
13.07
10.19
24.81
11.37
10.33
54
17.43
Net margin%
3.24
0.82
0.40
2.07
1.17
3.28
3.31
0.60
0.40
0.40
14.92
0.60
0.99
65
33.65
P/E ratio (avg)x
22.47
26.93
26.13
30.91
30.96
31.95
32.19
35.12
40.92
40.00
11.15
35.12
31.45
79
14.91
EV/EBITx
47.82
53.28
62.83
72.28
79.24
92.35
102.5
104.2
119.7
123.3
35.52
104.2
85.79
17
5.30
FCF yield (avg)%
22.90
22.09
20.74
18.86
18.46
16.64
17.93
20.31
21.19
24.13
15.52
20.31
20.53
15
28.58
FCF margin%
16.00
13.56
12.37
10.00
11.41
9.76
11.32
12.69
11.03
10.07
20.00
11.03
11.36
93
0.229
FCF / Net incomex
0.507
0.486
0.484
0.538
0.586
0.635
0.639
0.648
0.619
0.683
1.251
0.639
0.602
76
17.79
ROIC%
8.55
6.18
3.23
2.03
0.40
0.40
2.89
1.61
3.53
5.51
11.63
2.89
3.06
37
7.55
Return on equity%
25.90
28.11
26.44
28.81
29.57
30.15
32.70
34.77
37.45
37.47
22.75
34.77
29.86
77
20.46
Return on assets%
19.74
21.58
21.30
20.69
18.22
20.09
20.58
18.12
20.95
18.55
4.47
20.09
20.33
41
1.45
EPSNT$
0.67
0.81
0.85
0.88
0.86
0.98
0.99
1.13
1.21
1.24
1.49
7.51%
7.06%
—
14.26
EPS growth%
34.85
32.89
30.44
31.98
29.51
26.89
27.79
28.91
29.17
29.50
5.12
28.91
29.51
8
1.88
Bookvalue per shNT$
0.42
0.45
0.42
0.40
0.42
0.46
0.44
0.45
0.46
0.52
0.80
4.08%
2.69%
—
1.53
FCF per shareNT$
0.95
0.96
0.98
1.05
1.01
1.11
1.09
1.23
1.37
1.44
0.33
7.43%
4.81%
—
1.27
Dividend per shNT$
1.10
1.09
1.22
1.25
1.22
1.26
1.19
1.24
1.28
1.37
0.85
2.29%
2.19%
—
24.35
Div yield (avg)%
13.84
11.44
9.24
11.39
13.74
12.19
13.86
16.56
14.56
13.46
14.15
13.86
13.60
92
18.26
Payout ratio%
17.31
15.90
13.87
16.61
18.61
20.34
19.41
22.09
23.07
23.88
12.69
22.09
19.01
44
26.28
Shares (diluted)M
29.10
28.87
32.02
32.96
29.53
28.52
29.02
30.56
30.47
27.37
25.87
(1.51%)
(0.60%)
72
21.28
Buyback yield%
16.38
16.58
18.11
17.85
20.25
20.46
21.16
23.28
23.48
22.78
6.63
22.78
20.36
78
1.512
D/E ratiox
2.107
2.147
2.523
2.834
3.164
3.329
3.794
4.038
4.740
5.140
1.774
4.038
3.247
51
41.30
Enterprise valueNT$M
7.852
8.517
8.278
8.409
8.763
8.234
8.985
9.072
9.344
8.046
18.71
(1.69%)
(1.09%)
25
55.71
LT debtNT$M
2.575
2.671
2.627
2.986
3.291
3.256
3.332
3.389
3.804
3.673
28.22
2.22%
3.33%
71
Cost of revenue
1.05%
0.97×
Operating expenses
1.51%
1.01×