170.7
RevenueNT$M
99.47
109.6
118.8
129.1
139.9
152.5
167.3
177.1
194.7
214.0
183.6
8.87%
8.72%
29
25.74
Revenue growth%
34.35
33.32
34.98
35.91
38.15
37.39
37.12
39.18
41.06
40.65
14.89
39.18
37.25
94
9.70
Gross margin%
16.92
15.97
15.69
14.23
15.97
15.90
17.43
20.16
21.08
21.28
13.27
20.16
16.45
26
27.80
Operating margin%
0.70
0.40
0.40
1.70
0.92
1.04
1.37
0.95
0.40
0.40
13.97
0.95
0.81
24
5.75
Net margin%
15.04
16.37
17.02
15.28
14.09
12.72
13.69
15.21
13.89
14.52
5.39
13.89
14.78
30
35.91
P/E ratio (avg)x
47.98
48.08
53.92
58.20
67.29
63.47
70.92
73.66
69.63
77.50
21.01
70.92
65.38
87
34.90
EV/EBITx
30.66
26.64
23.86
22.03
22.79
22.68
23.78
20.24
20.17
19.63
37.60
20.24
22.74
75
27.72
FCF yield (avg)%
20.84
21.24
23.23
23.96
23.58
21.32
18.76
16.34
18.22
15.52
9.61
18.22
21.04
94
7.92
FCF margin%
32.55
33.25
35.57
34.08
35.75
38.06
37.64
39.88
39.83
39.19
11.03
39.19
36.69
66
1.141
FCF / Net incomex
0.412
0.397
0.435
0.443
0.470
0.520
0.566
0.534
0.560
0.559
0.308
0.559
0.495
82
24.87
ROIC%
26.19
24.97
26.78
24.83
25.39
22.77
22.58
23.53
20.91
19.36
18.34
22.58
24.18
59
5.57
Return on equity%
18.80
20.47
18.70
19.93
17.86
18.74
18.46
19.53
21.75
19.96
17.66
19.53
19.17
10
28.73
Return on assets%
26.94
27.20
27.22
29.13
27.87
29.54
28.84
26.72
24.43
22.94
29.69
26.72
27.21
50
1.79
EPSNT$
4.45
4.25
4.10
4.21
4.89
5.11
5.60
5.67
5.80
5.79
1.92
3.42%
2.83%
—
2.40
EPS growth%
20.77
23.67
21.68
21.63
21.13
22.08
19.88
19.68
17.92
20.86
26.33
19.88
21.00
11
4.97
Bookvalue per shNT$
4.85
4.44
3.99
4.24
4.39
4.43
4.28
4.48
4.26
3.93
1.60
(2.20%)
(1.72%)
—
1.81
FCF per shareNT$
4.93
5.10
5.97
5.76
5.73
5.47
5.63
5.61
6.64
7.85
3.29
6.49%
4.55%
—
4.07
Dividend per shNT$
7.08
7.42
7.48
7.38
8.35
8.91
8.84
9.99
10.53
12.64
0.78
8.64%
7.30%
—
3.71
Div yield (avg)%
1.75
1.26
0.40
0.40
0.40
0.40
2.49
3.32
2.37
0.78
6.84
2.37
1.02
14
9.11
Payout ratio%
0.40
0.49
1.62
1.78
1.20
2.46
3.46
3.39
5.57
5.25
3.75
3.46
2.12
28
26.97
Shares (diluted)M
25.36
26.66
28.57
31.78
32.89
33.50
33.57
38.12
40.09
38.25
25.72
3.07%
4.46%
83
24.06
Buyback yield%
9.21
11.98
14.58
15.41
12.53
10.54
12.30
14.09
16.54
19.23
6.66
14.09
13.31
55
1.413
D/E ratiox
0.923
0.972
1.003
1.150
1.264
1.297
1.341
1.394
1.406
1.507
0.900
1.394
1.281
24
173.8
Enterprise valueNT$M
87.24
87.87
83.77
88.95
84.92
87.44
95.79
87.54
92.00
87.98
126.2
0.71%
1.12%
35
109.0
LT debtNT$M
65.11
68.24
75.03
74.62
76.01
69.10
60.48
54.93
49.65
51.72
168.2
(7.41%)
(1.86%)
52
Cost of revenue
8.72%
1.00×
Operating expenses
8.64%
0.99×
Cash and investments
20.34%
Goodwill & intangibles
16.65%