234.7
RevenueNT$M
156.4
164.9
168.5
178.4
180.6
185.1
190.8
193.4
204.9
214.6
259.7
3.51%
3.66%
56
2.22
Revenue growth%
16.22
14.99
12.67
15.11
13.41
13.61
14.54
12.01
12.76
12.58
29.71
12.76
13.51
41
24.48
Gross margin%
14.95
14.22
13.80
15.42
17.41
18.56
16.48
14.31
17.15
15.86
25.49
16.48
15.64
25
28.38
Operating margin%
9.37
7.14
9.30
8.81
6.73
8.45
8.49
9.79
8.74
10.50
9.99
8.74
8.77
56
9.55
Net margin%
5.57
7.94
10.46
10.20
8.58
9.69
11.83
10.36
13.17
14.84
29.57
11.83
10.28
89
24.74
P/E ratio (avg)x
12.59
12.79
12.18
13.62
15.38
14.16
13.95
15.12
15.75
16.88
23.20
15.12
14.05
90
21.95
EV/EBITx
8.240
8.712
8.000
9.029
8.493
8.362
9.557
8.844
9.520
8.982
7.666
8.982
8.778
71
29.68
FCF yield (avg)%
21.84
21.02
23.83
25.48
24.71
27.23
25.33
27.03
24.64
25.03
28.45
25.33
24.87
36
24.29
FCF margin%
5.94
5.77
5.82
8.23
6.62
4.90
7.66
10.01
12.36
12.49
23.68
10.01
7.14
89
1.617
FCF / Net incomex
0.875
0.878
0.758
0.688
0.664
0.628
0.648
0.624
0.555
0.531
1.596
0.624
0.656
57
29.76
ROIC%
14.64
16.88
15.71
12.98
10.21
8.61
10.72
13.16
13.51
14.45
9.93
13.16
13.34
54
24.91
Return on equity%
7.28
7.05
5.97
5.13
4.05
4.41
5.81
3.50
1.59
0.50
9.99
3.50
4.77
60
28.76
Return on assets%
23.39
22.50
22.23
24.96
26.08
27.11
25.40
24.45
22.65
24.74
10.36
24.74
24.59
33
2.74
EPSNT$
8.38
8.68
9.43
10.20
10.72
12.07
14.31
14.62
15.70
15.66
3.04
7.87%
6.51%
—
11.59
EPS growth%
17.90
17.44
16.61
19.51
18.65
18.53
20.25
22.44
21.76
21.75
8.58
21.75
19.08
61
2.16
Bookvalue per shNT$
3.34
3.17
2.93
2.95
3.29
3.64
3.57
3.93
4.08
3.89
0.91
3.40%
0.75%
—
1.13
FCF per shareNT$
0.73
0.67
0.64
0.64
0.59
0.58
0.51
0.53
0.52
0.53
1.82
(2.15%)
(3.88%)
—
3.46
Dividend per shNT$
2.51
2.58
2.76
2.61
2.94
2.89
3.17
2.98
3.07
3.43
1.85
3.13%
2.32%
—
19.24
Div yield (avg)%
22.89
25.36
27.54
30.02
30.33
30.14
29.13
27.37
29.63
30.02
9.58
29.63
29.38
90
3.00
Payout ratio%
8.57
9.63
6.88
8.79
8.49
11.31
8.95
11.84
13.75
16.29
13.47
11.84
9.29
32
25.41
Shares (diluted)M
29.48
32.51
36.71
40.60
39.27
39.79
42.46
43.14
44.64
44.76
23.99
2.65%
4.21%
36
15.39
Buyback yield%
17.10
16.69
19.63
17.83
15.40
14.41
15.43
14.66
13.64
15.88
29.83
14.66
15.66
64
1.372
D/E ratiox
2.138
2.376
2.706
2.954
3.410
3.683
3.531
3.801
3.624
3.819
1.535
3.683
3.471
85
171.1
Enterprise valueNT$M
46.52
46.12
45.90
46.83
56.49
60.59
61.94
62.51
73.43
75.19
161.2
5.89%
5.35%
59
225.7
LT debtNT$M
50.60
51.76
52.66
59.31
59.23
63.97
69.11
71.10
66.13
67.81
88.43
2.74%
3.54%
39
Cost of revenue
4.06%
1.04×
Operating expenses
2.68%
0.91×