44.15
RevenueNT$M
43.54
47.77
52.18
56.06
61.64
66.30
72.81
79.14
87.70
96.01
47.54
9.27%
9.11%
25
3.25
Revenue growth%
10.09
7.62
8.70
10.51
11.93
9.03
6.90
4.75
4.55
2.08
14.58
4.75
8.16
38
5.55
Gross margin%
24.12
26.53
24.93
26.80
27.12
24.89
26.14
23.30
24.58
21.82
27.76
24.58
24.91
46
28.84
Operating margin%
7.18
7.06
8.04
5.38
8.30
10.15
12.25
9.28
12.09
11.64
3.57
11.64
8.79
13
20.15
Net margin%
21.22
23.66
23.15
23.58
24.45
24.27
26.32
24.56
23.72
24.26
11.42
24.27
23.99
85
27.69
P/E ratio (avg)x
13.06
13.31
12.43
12.94
13.87
14.88
15.58
14.72
15.63
14.10
34.79
14.88
13.99
22
27.92
EV/EBITx
39.92
41.06
47.31
47.19
50.72
50.40
55.57
57.21
62.41
65.30
13.88
57.21
50.56
36
24.82
FCF yield (avg)%
9.68
11.82
8.88
10.26
11.50
12.79
10.29
9.71
10.31
12.00
14.74
10.31
10.30
58
19.36
FCF margin%
12.54
14.22
16.65
17.76
20.36
21.05
21.49
19.60
19.33
17.64
12.44
19.60
18.55
38
0.356
FCF / Net incomex
1.241
1.262
1.408
1.437
1.575
1.550
1.849
1.839
1.930
2.177
1.359
1.849
1.562
63
19.61
ROIC%
5.33
2.76
5.41
8.35
6.86
8.02
5.99
6.84
8.77
9.34
3.23
8.02
6.85
70
22.01
Return on equity%
31.08
33.59
31.29
34.26
31.81
32.51
34.13
32.33
35.15
34.30
15.79
34.13
33.05
46
11.99
Return on assets%
22.34
21.80
23.94
23.39
24.38
21.38
21.04
20.29
21.49
21.33
3.70
21.33
21.64
61
0.59
EPSNT$
3.30
3.22
3.03
3.21
3.04
3.47
3.41
3.63
3.60
3.69
0.65
4.00%
2.48%
—
19.07
EPS growth%
2.76
2.83
5.21
7.52
6.65
9.51
11.26
11.72
8.93
7.39
19.15
9.51
7.45
45
0.57
Bookvalue per shNT$
3.87
3.49
3.78
3.58
3.56
3.85
4.24
4.78
4.99
5.49
0.99
9.02%
3.84%
—
0.73
FCF per shareNT$
2.71
2.71
3.08
2.89
2.84
2.67
2.65
2.62
2.73
2.87
2.60
0.24%
0.26%
—
0.58
Dividend per shNT$
0.45
0.41
0.42
0.43
0.42
0.45
0.43
0.39
0.35
0.36
2.36
(3.01%)
(2.00%)
—
19.20
Div yield (avg)%
15.14
14.57
13.68
15.45
13.86
11.23
13.80
12.72
15.46
16.10
20.97
13.80
14.22
84
12.16
Payout ratio%
3.78
2.15
2.16
2.87
4.93
2.64
4.49
3.60
5.75
3.30
29.38
3.60
3.45
22
18.66
Shares (diluted)M
15.13
14.67
15.85
15.73
15.85
16.23
17.28
15.91
17.82
19.12
18.02
3.81%
2.37%
90
27.69
Buyback yield%
9.39
10.50
9.93
10.16
8.75
10.72
10.57
11.25
9.50
8.65
17.49
10.57
10.04
49
0.763
D/E ratiox
1.113
1.230
1.171
1.143
1.111
1.053
1.042
0.974
1.123
1.152
0.583
1.053
1.118
65
17.31
Enterprise valueNT$M
86.13
93.02
103.0
114.3
123.1
121.0
132.3
141.8
154.5
146.7
64.41
3.57%
6.35%
94
32.76
LT debtNT$M
73.52
80.37
88.50
84.87
79.15
79.84
87.78
91.52
104.7
107.1
61.08
6.24%
3.04%
62
Cost of revenue
9.10%
1.00×
Operating expenses
8.74%
0.97×
Property and equipment
19.10%