190.3
RevenueNT$M
97.83
104.0
111.1
118.6
130.3
139.8
152.6
167.4
179.9
193.0
206.6
8.17%
7.60%
84
28.44
Revenue growth%
26.25
29.08
31.77
33.99
32.61
30.11
27.16
29.04
30.26
32.59
22.69
30.11
30.19
86
17.44
Gross margin%
19.48
17.42
19.23
20.95
20.31
18.64
20.99
22.66
24.68
22.19
21.44
22.19
20.63
63
15.67
Operating margin%
14.52
11.90
9.05
9.66
7.05
9.46
9.00
9.11
8.48
5.61
4.61
9.00
9.08
9
22.28
Net margin%
3.34
4.36
4.87
4.37
2.23
3.70
4.87
7.21
8.58
6.03
16.36
6.03
4.62
20
7.058
P/E ratio (avg)x
28.09
29.93
29.53
31.44
33.38
30.71
33.39
32.60
32.26
33.81
34.31
32.60
31.85
37
28.43
EV/EBITx
35.21
36.49
39.82
39.61
42.52
41.35
44.48
44.05
48.58
47.28
36.47
44.48
41.94
79
22.76
FCF yield (avg)%
0.40
2.63
1.25
0.40
2.35
0.87
3.22
0.61
0.40
3.00
4.33
0.87
1.06
62
8.11
FCF margin%
32.22
34.26
32.67
31.74
29.42
27.76
28.20
29.71
27.04
27.59
5.11
27.76
29.56
81
1.638
FCF / Net incomex
0.501
0.568
0.650
0.748
0.826
0.982
1.021
1.069
1.041
1.224
0.639
1.041
0.904
35
14.27
ROIC%
15.77
12.91
15.78
14.16
11.47
10.43
9.33
8.45
6.10
8.97
22.54
8.97
10.95
88
11.82
Return on equity%
17.37
19.86
17.51
17.25
19.49
21.74
19.03
21.53
19.39
20.09
19.44
20.09
19.44
33
3.14
Return on assets%
18.98
21.87
20.80
18.39
21.14
23.29
22.73
20.35
18.28
18.99
21.05
20.35
20.58
95
3.56
EPSNT$
10.20
10.97
12.28
12.16
13.61
13.76
12.53
11.48
12.31
12.09
3.65
(2.33%)
2.69%
—
20.13
EPS growth%
0.40
0.40
1.24
3.49
3.97
2.11
3.61
3.29
3.39
1.31
13.95
3.29
2.70
63
2.54
Bookvalue per shNT$
3.78
3.89
3.87
3.92
4.04
3.76
3.80
3.73
3.70
4.10
3.80
0.31%
1.70%
—
2.12
FCF per shareNT$
1.65
1.81
1.62
1.51
1.60
1.51
1.46
1.36
1.46
1.41
3.00
(2.52%)
(1.81%)
—
4.39
Dividend per shNT$
7.49
6.80
6.11
5.31
4.68
4.63
4.41
4.12
3.57
3.32
6.21
(6.59%)
(7.64%)
—
19.27
Div yield (avg)%
27.61
25.56
23.42
24.09
23.38
25.03
25.51
23.99
22.96
21.93
17.16
23.99
24.04
94
12.79
Payout ratio%
39.59
42.29
39.55
36.77
37.32
34.64
36.16
34.15
33.51
31.98
19.02
34.15
36.47
51
17.97
Shares (diluted)M
18.21
18.58
17.17
16.74
15.41
14.45
13.11
12.76
11.94
10.56
18.11
(7.28%)
(6.17%)
92
29.16
Buyback yield%
10.31
8.41
9.21
6.46
8.31
5.66
8.36
6.06
6.69
7.72
11.99
6.69
8.02
16
0.365
D/E ratiox
1.006
1.143
1.289
1.262
1.442
1.687
1.682
1.907
2.110
2.102
0.840
1.907
1.562
94
145.4
Enterprise valueNT$M
66.00
72.46
63.89
57.76
60.07
53.65
57.90
59.32
51.94
55.70
130.0
(1.50%)
(1.13%)
62
12.55
LT debtNT$M
98.28
100.7
100.2
99.04
100.4
101.3
111.6
111.9
100.2
90.00
54.91
(2.17%)
0.01%
88
Cost of revenue
7.50%
0.99×
Operating expenses
7.76%
1.01×
Goodwill & intangibles
19.13%