82.54
RevenueNT$M
180.6
188.5
197.0
206.5
211.0
220.6
222.1
229.2
234.3
237.6
85.69
2.41%
2.99%
5
5.68
Revenue growth%
30.88
32.68
30.56
27.72
29.26
28.88
26.78
24.63
23.68
22.60
18.75
24.63
28.30
51
11.73
Gross margin%
1.65
2.79
1.23
2.33
3.95
5.30
6.49
4.94
2.91
4.73
5.27
4.94
3.43
44
17.88
Operating margin%
25.68
27.28
25.36
22.87
20.93
19.98
22.60
19.95
20.31
22.75
20.15
20.31
22.67
5
27.91
Net margin%
30.92
31.13
28.73
29.24
29.81
27.60
28.63
26.80
27.68
27.01
12.72
27.60
28.68
94
26.90
P/E ratio (avg)x
49.52
48.77
46.96
46.93
52.57
59.63
59.34
69.23
81.56
94.81
24.26
69.23
55.95
91
6.929
EV/EBITx
32.87
31.32
32.56
31.34
34.38
33.58
35.64
33.79
37.25
42.44
6.993
35.64
33.68
10
23.82
FCF yield (avg)%
12.99
15.70
15.11
14.69
17.32
16.41
19.18
21.66
22.44
23.50
2.94
21.66
16.87
76
27.91
FCF margin%
17.39
15.19
12.53
9.73
7.01
7.40
7.73
6.14
8.15
5.86
12.84
7.40
7.94
5
1.116
FCF / Net incomex
1.020
0.977
1.000
1.111
1.234
1.347
1.245
1.147
1.092
1.129
1.676
1.147
1.120
42
8.63
ROIC%
26.45
28.19
27.22
26.18
24.52
26.36
24.45
21.57
20.16
22.78
8.40
22.78
25.35
90
7.70
Return on equity%
21.80
22.10
20.41
20.06
21.50
18.72
17.28
18.87
16.31
15.00
10.27
17.28
19.46
59
28.13
Return on assets%
6.19
6.43
5.26
7.71
9.98
11.12
12.21
14.72
12.59
12.00
21.56
12.21
10.55
17
1.13
EPSNT$
2.78
2.92
3.00
3.04
3.21
2.79
2.55
2.70
2.39
2.33
1.20
(6.18%)
(2.12%)
—
22.51
EPS growth%
22.18
21.74
21.04
19.05
17.27
19.11
19.37
17.66
18.50
18.73
28.79
18.73
19.08
45
3.76
Bookvalue per shNT$
5.39
5.21
5.19
5.44
5.98
6.18
6.54
6.78
6.99
6.96
2.05
3.07%
2.94%
—
3.72
FCF per shareNT$
3.19
3.20
3.18
3.19
2.91
2.89
3.06
2.69
2.69
2.85
2.99
(0.40%)
(1.29%)
—
4.14
Dividend per shNT$
6.52
6.67
7.23
8.37
9.26
9.02
9.59
10.02
11.63
12.41
0.67
6.02%
8.36%
—
8.38
Div yield (avg)%
30.02
30.23
30.06
31.64
29.26
30.32
32.15
34.26
35.74
36.24
11.97
34.26
30.98
54
17.49
Payout ratio%
26.83
29.62
30.96
31.44
30.25
32.30
33.37
32.56
35.07
33.65
4.24
33.37
31.87
48
36.55
Shares (diluted)M
31.88
31.19
28.78
25.37
26.63
23.11
21.91
23.16
20.40
17.86
36.54
(7.68%)
(4.81%)
72
3.65
Buyback yield%
10.76
8.98
9.02
7.27
4.93
5.76
5.45
7.56
10.39
8.41
9.87
7.56
7.99
80
0.944
D/E ratiox
0.755
0.787
0.751
0.737
0.687
0.778
0.808
0.790
0.895
0.954
1.723
0.808
0.782
58
106.4
Enterprise valueNT$M
199.1
213.3
203.8
213.9
217.1
220.8
237.2
243.0
242.3
253.7
69.92
3.17%
1.41%
7
61.37
LT debtNT$M
80.40
91.02
101.4
102.4
112.9
130.4
150.2
174.3
188.6
194.7
274.8
11.52%
9.61%
26
Cost of revenue
3.35%
1.04×
Operating expenses
2.26%
0.93×
Property and equipment
18.53%
Goodwill & intangibles
17.13%