45.15
RevenueNT$M
105.3
103.9
103.0
102.1
103.9
102.6
102.6
103.3
102.6
100.8
49.47
(0.60%)
(0.36%)
59
8.05
Revenue growth%
15.99
17.95
18.55
18.16
17.12
14.34
17.34
14.72
12.58
14.09
2.68
14.34
16.55
24
6.93
Gross margin%
15.35
13.99
14.08
13.73
15.44
16.54
18.96
19.98
18.64
20.95
16.63
18.96
15.99
30
12.26
Operating margin%
22.24
20.55
18.50
19.87
19.85
18.82
18.47
15.72
17.67
15.45
12.91
17.67
18.66
62
12.99
Net margin%
32.46
33.16
30.62
29.97
28.91
27.56
30.37
30.07
30.82
29.75
6.00
30.07
30.22
50
22.07
P/E ratio (avg)x
44.90
46.83
50.36
55.76
60.91
71.04
73.35
82.42
81.84
93.90
16.16
81.84
65.97
48
36.70
EV/EBITx
27.05
27.50
27.96
30.02
33.50
39.08
39.89
40.56
45.14
44.99
30.91
40.56
36.29
92
27.46
FCF yield (avg)%
15.92
14.37
11.42
13.15
12.72
12.35
11.14
11.19
12.77
10.15
5.52
11.19
12.53
11
19.65
FCF margin%
5.35
3.45
1.56
3.82
1.30
0.40
0.40
0.40
2.49
3.22
20.53
0.40
2.02
9
1.721
FCF / Net incomex
1.084
1.103
1.289
1.289
1.463
1.620
1.577
1.722
1.859
1.955
1.365
1.722
1.520
50
20.14
ROIC%
2.94
2.68
1.82
0.40
1.50
3.96
5.93
8.55
9.96
12.28
12.41
8.55
3.45
16
19.49
Return on equity%
17.22
16.35
16.67
17.30
15.99
14.59
14.36
12.14
12.84
11.96
16.28
12.84
15.29
53
16.61
Return on assets%
27.06
28.22
26.83
24.62
22.44
21.25
19.35
17.55
18.13
16.51
15.19
18.13
21.85
28
0.12
EPSNT$
0.39
0.44
0.42
0.42
0.43
0.41
0.38
0.38
0.39
0.44
0.14
0.51%
1.32%
—
21.80
EPS growth%
17.27
16.73
14.05
13.44
11.55
11.28
11.03
13.66
11.05
11.49
25.16
11.28
12.50
40
0.48
Bookvalue per shNT$
0.53
0.49
0.53
0.54
0.56
0.55
0.54
0.51
0.56
0.49
0.10
(2.38%)
(0.38%)
—
0.56
FCF per shareNT$
0.19
0.19
0.20
0.22
0.22
0.22
0.24
0.22
0.23
0.25
0.48
2.75%
3.58%
—
0.26
Dividend per shNT$
0.19
0.18
0.16
0.15
0.14
0.13
0.12
0.13
0.12
0.12
0.44
(2.89%)
(3.74%)
—
5.99
Div yield (avg)%
15.56
14.42
16.50
18.92
20.36
19.88
20.39
17.78
18.76
15.92
20.48
18.76
18.27
9
18.14
Payout ratio%
21.62
22.33
20.50
18.07
16.99
18.50
19.35
20.06
22.57
21.78
12.74
20.06
20.28
90
76.48
Shares (diluted)M
95.17
92.19
86.63
94.97
102.2
99.77
105.6
117.3
126.3
127.0
76.45
4.45%
4.05%
27
7.08
Buyback yield%
23.66
22.69
24.96
25.99
24.29
21.87
23.05
23.69
21.08
22.53
9.05
22.53
23.36
40
1.540
D/E ratiox
0.228
0.200
0.174
0.157
0.173
0.187
0.202
0.181
0.190
0.200
0.413
0.190
0.189
43
9.551
Enterprise valueNT$M
53.78
50.59
49.60
49.69
53.90
54.97
62.70
63.73
69.85
68.18
60.09
4.81%
3.13%
54
60.79
LT debtNT$M
84.19
92.78
93.95
98.23
89.51
100.6
93.55
104.5
97.80
91.31
51.47
0.40%
0.24%
13
Cost of revenue
(0.87%)
0.95×
Operating expenses
—
1.04×
Goodwill & intangibles
17.27%