195.5
RevenueNT$M
113.2
124.1
137.2
148.8
160.5
177.5
188.5
208.0
224.3
237.4
213.6
8.15%
8.62%
15
15.43
Revenue growth%
7.17
6.76
9.65
7.52
8.93
11.42
13.09
10.59
12.43
13.37
21.91
12.43
10.12
93
21.24
Gross margin%
19.17
19.26
18.90
18.75
17.24
14.49
11.85
10.48
9.45
9.85
27.23
10.48
15.87
27
14.98
Operating margin%
36.60
35.20
36.07
36.09
38.80
40.84
42.73
44.72
45.76
48.33
29.32
44.72
39.82
8
22.91
Net margin%
0.40
2.86
0.40
0.93
0.40
2.73
0.40
0.40
0.71
0.40
6.21
0.40
0.40
64
37.57
P/E ratio (avg)x
9.368
8.433
7.772
8.316
8.442
7.774
8.093
7.929
8.672
8.795
37.21
8.093
8.374
26
24.05
EV/EBITx
37.73
38.55
38.44
36.91
35.12
35.39
34.16
37.86
37.95
36.33
36.99
36.33
37.32
13
9.56
FCF yield (avg)%
17.57
20.39
17.58
16.49
18.35
19.31
21.16
19.37
21.30
23.48
23.05
21.16
19.34
55
18.30
FCF margin%
27.73
25.73
26.74
28.01
26.20
24.28
21.79
24.28
24.60
26.96
16.31
24.28
25.96
64
0.859
FCF / Net incomex
2.918
3.247
3.680
3.661
3.625
4.018
4.749
5.166
5.863
7.040
0.374
5.166
3.849
83
13.56
ROIC%
11.10
11.50
9.20
8.64
8.67
7.31
8.65
10.40
9.02
7.02
15.01
8.65
8.84
69
13.99
Return on equity%
31.11
29.52
31.30
30.03
29.20
32.11
34.24
32.45
30.17
28.27
6.12
32.11
30.64
57
12.54
Return on assets%
9.86
10.46
10.69
9.78
7.21
9.11
9.43
8.00
9.88
12.10
17.20
9.43
9.82
81
2.06
EPSNT$
1.13
1.12
1.32
1.55
1.52
1.79
2.01
2.34
2.62
2.59
2.12
11.30%
8.56%
—
20.28
EPS growth%
20.35
21.49
21.82
19.64
20.77
17.92
15.11
16.78
13.90
12.80
21.93
15.11
18.78
28
2.22
Bookvalue per shNT$
2.14
2.05
2.38
2.49
2.63
2.79
2.97
3.02
3.31
3.47
1.02
5.68%
5.63%
—
1.82
FCF per shareNT$
1.34
1.18
1.12
1.00
0.95
0.92
0.95
0.96
0.90
0.85
1.50
(2.21%)
(5.05%)
—
2.12
Dividend per shNT$
0.65
0.70
0.71
0.80
0.91
0.96
0.89
0.99
0.94
0.96
1.88
1.12%
5.37%
—
9.60
Div yield (avg)%
6.70
8.77
11.06
11.03
13.54
11.47
10.25
11.47
10.69
13.62
10.96
11.47
11.05
54
23.41
Payout ratio%
22.24
22.88
25.53
25.85
24.11
26.10
23.71
22.51
20.46
19.21
15.27
22.51
23.29
55
38.29
Shares (diluted)M
42.13
44.47
49.03
48.62
46.57
48.36
47.15
52.03
59.30
58.97
37.27
4.84%
3.95%
61
16.51
Buyback yield%
31.54
30.28
32.78
30.25
29.32
28.91
26.77
26.11
28.55
27.62
20.30
27.62
29.12
37
1.028
D/E ratiox
1.183
1.280
1.435
1.466
1.329
1.407
1.289
1.315
1.184
1.188
1.329
1.289
1.302
68
233.7
Enterprise valueNT$M
142.0
167.7
175.1
170.5
170.9
189.3
186.4
201.6
193.7
226.0
57.54
5.74%
6.63%
31
163.7
LT debtNT$M
228.3
238.5
251.6
239.4
208.5
225.8
217.7
239.1
249.2
243.9
66.08
3.18%
0.98%
79
Cost of revenue
8.17%
0.96×
Operating expenses
9.40%
1.07×
Goodwill & intangibles
16.68%