70.31
RevenueNT$M
286.7
293.1
302.3
303.9
312.4
311.9
316.2
327.2
327.8
338.8
72.54
1.64%
2.07%
57
9.38
Revenue growth%
4.93
4.89
7.10
7.27
4.33
4.56
3.20
2.60
1.44
3.63
7.56
3.20
4.45
95
5.75
Gross margin%
24.12
23.26
24.46
25.00
23.59
21.88
24.23
23.94
24.62
27.48
15.47
24.23
24.18
17
17.20
Operating margin%
5.92
4.01
6.79
8.72
7.52
9.28
12.18
10.16
10.37
12.16
22.75
10.37
9.00
77
28.36
Net margin%
9.33
10.12
12.04
11.70
9.46
9.70
6.96
8.53
8.79
6.03
12.04
8.53
9.39
95
27.32
P/E ratio (avg)x
10.27
11.19
12.09
13.57
14.16
15.79
15.43
16.78
15.67
14.54
16.53
15.67
14.35
52
36.28
EV/EBITx
47.84
47.85
45.60
46.94
46.30
52.53
50.55
48.81
56.22
66.12
9.578
52.53
48.33
73
17.20
FCF yield (avg)%
16.74
15.30
16.55
14.78
17.70
19.28
21.32
19.90
20.73
21.88
26.76
20.73
18.49
45
23.22
FCF margin%
4.70
2.38
1.34
0.40
0.69
0.40
0.40
0.40
0.40
2.93
2.54
0.40
0.55
47
0.989
FCF / Net incomex
1.670
1.736
1.629
1.611
1.483
1.543
1.650
1.524
1.425
1.574
0.593
1.543
1.592
86
27.45
ROIC%
5.17
6.61
4.90
7.52
4.85
7.49
5.59
8.25
6.12
7.15
18.77
7.15
6.37
53
20.74
Return on equity%
15.28
14.33
13.75
15.61
14.86
14.37
11.44
13.13
14.95
14.88
9.52
14.37
14.61
51
23.99
Return on assets%
18.42
19.47
20.78
20.31
22.03
20.24
17.54
15.64
18.21
15.61
12.47
17.54
18.95
44
2.87
EPSNT$
2.85
2.67
2.64
2.49
2.62
2.37
2.50
2.56
2.65
2.45
3.05
(1.29%)
(1.45%)
—
10.67
EPS growth%
34.40
37.36
38.21
35.83
33.76
34.59
33.73
31.28
31.17
29.49
4.20
31.28
34.08
39
0.99
Bookvalue per shNT$
3.16
2.93
3.14
3.16
3.63
3.39
3.72
3.51
3.99
4.46
2.01
4.22%
3.61%
—
2.48
FCF per shareNT$
1.25
1.36
1.56
1.57
1.85
2.22
2.43
2.51
2.92
3.46
2.35
13.41%
10.93%
—
3.84
Dividend per shNT$
1.90
2.24
2.60
2.67
3.22
3.15
3.36
4.04
4.08
4.47
1.74
6.82%
9.09%
—
10.50
Div yield (avg)%
6.83
3.95
4.50
5.47
8.35
8.79
6.18
3.57
4.96
6.55
28.40
6.18
5.82
16
20.76
Payout ratio%
27.42
28.19
29.66
28.69
26.63
26.24
24.03
24.20
25.33
25.80
23.31
25.33
26.44
20
95.06
Shares (diluted)M
95.33
108.9
103.2
114.4
106.3
114.2
123.0
124.5
119.2
110.1
95.92
0.70%
1.71%
31
4.11
Buyback yield%
17.02
16.96
14.14
16.86
19.66
21.69
24.19
22.01
24.49
26.38
20.29
24.19
20.68
63
1.216
D/E ratiox
0.704
0.684
0.626
0.648
0.630
0.570
0.565
0.571
0.525
0.536
0.314
0.565
0.599
30
146.7
Enterprise valueNT$M
413.3
440.4
429.9
428.6
430.2
424.6
446.6
475.5
533.4
624.7
273.3
7.75%
4.92%
93
106.9
LT debtNT$M
178.2
175.6
195.8
186.1
189.9
196.2
210.0
229.2
246.9
255.4
119.9
6.11%
3.69%
84
Cost of revenue
1.97%
0.99×
Operating expenses
2.11%
1.00×
Goodwill & intangibles
15.76%