72.14
RevenueNT$M
139.2
150.8
159.1
168.8
177.7
186.8
196.6
216.0
233.9
246.7
78.75
6.78%
6.62%
71
8.17
Revenue growth%
8.62
9.19
7.92
7.74
5.55
7.40
4.76
7.52
6.95
6.65
4.23
6.95
7.46
49
4.41
Gross margin%
10.25
9.42
6.99
4.75
1.76
0.40
1.08
0.40
0.40
0.40
3.21
0.40
1.42
73
11.66
Operating margin%
12.72
12.24
13.82
10.82
9.74
12.17
15.12
17.15
16.71
14.97
16.99
15.12
13.27
56
8.42
Net margin%
24.24
23.06
26.04
26.03
24.62
25.31
25.88
25.67
23.81
22.66
18.75
25.31
24.96
75
34.93
P/E ratio (avg)x
20.80
22.41
27.27
29.48
29.83
32.62
36.66
43.42
42.68
49.74
23.10
42.68
31.22
67
34.55
EV/EBITx
13.48
13.30
12.09
12.74
13.25
13.14
12.48
11.53
11.54
11.94
15.05
11.94
12.61
93
13.35
FCF yield (avg)%
27.04
25.66
22.73
20.77
19.61
18.42
20.88
19.86
20.41
22.09
13.94
20.41
20.83
95
4.21
FCF margin%
11.06
8.59
11.41
9.28
6.86
9.20
7.63
4.74
5.36
6.74
3.94
6.74
8.11
62
0.249
FCF / Net incomex
1.160
1.143
1.094
1.007
1.085
1.129
1.181
1.123
1.004
0.973
0.703
1.123
1.109
69
13.95
ROIC%
18.77
18.89
18.13
15.80
15.50
17.36
16.37
15.12
14.96
17.77
18.30
16.37
16.87
71
7.28
Return on equity%
9.83
9.64
9.56
7.73
7.01
6.54
7.20
8.88
9.21
11.22
21.90
8.88
9.04
15
14.18
Return on assets%
23.00
21.42
20.68
19.19
20.77
21.41
20.02
18.19
19.97
17.72
17.37
19.97
20.35
45
1.91
EPSNT$
1.93
1.71
1.53
1.58
1.69
1.65
1.72
1.60
1.47
1.39
2.03
(3.81%)
(2.74%)
—
19.19
EPS growth%
26.67
23.87
23.18
20.19
18.98
18.08
19.58
18.18
18.08
16.34
13.28
18.08
19.28
58
0.63
Bookvalue per shNT$
1.73
1.55
1.36
1.24
1.11
1.02
1.06
0.94
0.88
0.92
2.05
(3.69%)
(5.67%)
—
1.89
FCF per shareNT$
0.84
0.76
0.67
0.58
0.62
0.65
0.63
0.60
0.52
0.46
2.22
(5.59%)
(5.65%)
—
2.15
Dividend per shNT$
0.67
0.72
0.80
0.80
0.84
0.74
0.74
0.68
0.74
0.75
1.85
(2.17%)
1.50%
—
5.88
Div yield (avg)%
27.13
25.31
23.24
22.86
23.97
21.23
20.44
18.91
20.04
21.91
19.74
20.44
22.38
34
24.13
Payout ratio%
3.64
5.75
8.02
6.29
7.38
10.11
8.58
11.45
13.83
13.84
6.19
11.45
8.30
78
44.19
Shares (diluted)M
51.37
53.32
50.36
52.35
51.76
50.28
49.57
53.70
49.14
52.73
44.80
0.37%
0.09%
55
15.66
Buyback yield%
30.58
31.77
32.54
35.25
34.46
33.61
33.39
33.75
31.88
30.49
26.18
33.39
32.96
36
1.613
D/E ratiox
1.052
1.222
1.296
1.440
1.571
1.596
1.873
1.882
1.952
1.940
0.191
1.882
1.584
45
53.12
Enterprise valueNT$M
14.20
14.84
16.85
16.13
15.39
16.86
17.02
20.00
20.26
20.74
35.28
6.15%
3.84%
6
191.5
LT debtNT$M
25.81
27.63
29.30
30.69
30.58
28.81
31.49
31.31
30.11
32.09
175.6
0.97%
1.97%
73
Cost of revenue
6.54%
0.99×
Operating expenses
6.34%
0.97×
Goodwill & intangibles
16.96%
Property and equipment
14.45%