124.1
RevenueNT$M
120.0
130.3
137.8
149.6
158.1
173.3
190.2
200.9
218.9
234.4
127.6
8.20%
7.73%
35
6.96
Revenue growth%
26.45
28.27
25.41
23.52
22.31
22.04
24.38
25.76
23.83
24.20
13.38
24.20
24.29
50
12.77
Gross margin%
19.09
21.10
19.01
20.40
21.43
20.17
20.64
19.84
17.83
15.00
22.55
19.84
20.00
64
27.25
Operating margin%
29.80
28.59
25.78
28.23
27.50
28.31
29.84
28.86
25.98
26.50
3.37
28.31
28.27
93
10.36
Net margin%
12.71
12.82
11.83
9.54
11.20
10.76
9.24
9.46
12.21
9.59
20.84
9.59
10.98
29
8.770
P/E ratio (avg)x
40.80
44.04
39.99
41.14
42.56
40.97
42.91
48.14
47.13
48.44
29.85
47.13
42.73
66
29.97
EV/EBITx
10.52
11.91
11.74
11.15
10.91
11.22
12.19
13.74
14.44
15.92
7.372
13.74
11.83
29
22.55
FCF yield (avg)%
22.22
21.05
20.20
21.36
20.47
20.57
20.64
19.03
17.41
16.17
14.06
19.03
20.52
88
13.77
FCF margin%
27.87
29.84
31.39
28.86
26.21
28.03
30.54
31.23
28.75
30.43
7.43
30.43
29.35
11
0.717
FCF / Net incomex
0.378
0.394
0.348
0.301
0.287
0.300
0.321
0.275
0.274
0.260
1.137
0.275
0.301
92
16.54
ROIC%
12.48
11.34
13.33
10.59
13.33
15.84
15.71
18.63
17.21
17.42
20.92
17.21
14.52
40
19.49
Return on equity%
15.88
16.65
14.16
11.54
9.30
8.25
5.83
4.35
6.22
5.77
28.34
5.83
8.77
50
10.04
Return on assets%
32.81
34.56
36.96
39.28
38.93
40.61
42.95
45.57
44.98
43.52
13.28
43.52
39.95
77
5.23
EPSNT$
10.28
10.86
10.35
9.86
9.32
8.74
8.48
8.30
7.27
7.98
5.34
(3.06%)
(2.87%)
—
5.65
EPS growth%
11.06
11.82
14.14
13.44
15.56
17.41
19.03
18.49
18.38
18.49
5.35
18.49
16.48
27
8.97
Bookvalue per shNT$
5.30
5.98
6.18
6.02
6.00
5.73
6.09
7.09
7.42
7.04
4.68
3.24%
2.57%
—
11.85
FCF per shareNT$
8.17
8.64
9.08
8.44
8.68
8.63
7.63
6.97
6.01
5.52
11.16
(8.66%)
(3.81%)
—
13.19
Dividend per shNT$
3.61
3.66
4.06
4.32
4.01
4.31
4.58
4.37
4.66
4.79
8.59
3.63%
1.50%
—
21.23
Div yield (avg)%
17.68
15.66
16.72
19.09
21.57
22.51
24.30
25.82
24.05
23.15
14.01
24.05
22.04
19
23.06
Payout ratio%
14.39
16.56
18.21
15.51
17.14
15.73
18.72
17.81
17.83
16.19
7.53
17.81
16.85
36
22.71
Shares (diluted)M
18.88
20.45
21.77
21.95
22.06
20.72
20.34
20.65
20.39
19.43
21.89
(2.51%)
1.00%
10
12.76
Buyback yield%
18.70
17.07
18.32
16.20
17.17
17.08
16.24
16.59
18.13
18.48
10.01
17.08
17.13
28
0.343
D/E ratiox
1.123
1.248
1.251
1.421
1.359
1.326
1.368
1.279
1.421
1.379
0.164
1.368
1.343
28
269.2
Enterprise valueNT$M
350.3
365.6
361.7
426.8
448.4
447.9
459.7
556.0
654.8
734.2
75.81
10.36%
7.79%
28
211.7
LT debtNT$M
16.10
17.20
18.84
19.34
19.39
21.70
19.91
20.39
21.47
23.90
13.08
4.28%
4.71%
59
Cost of revenue
7.92%
1.02×
Operating expenses
7.70%
1.00×
Property and equipment
17.59%