71.48
RevenueNT$M
86.05
89.91
94.66
99.59
108.4
115.4
124.4
130.5
141.8
153.7
73.74
7.22%
6.47%
56
23.25
Revenue growth%
17.98
20.90
20.38
22.15
20.19
21.27
19.52
16.63
16.90
16.49
8.51
16.90
19.86
82
3.96
Gross margin%
14.06
13.12
12.49
11.73
12.12
11.70
11.60
13.05
11.97
10.96
6.71
11.70
12.05
90
20.95
Operating margin%
4.39
1.87
2.57
2.76
2.12
1.55
3.77
0.81
0.40
0.40
8.45
0.81
1.99
79
13.60
Net margin%
1.01
3.69
3.00
0.40
1.26
3.76
2.29
2.84
5.21
7.63
28.82
3.76
2.92
61
37.23
P/E ratio (avg)x
7.831
8.360
9.179
10.10
10.31
9.199
8.570
8.893
8.201
7.776
20.91
8.570
8.732
23
6.453
EV/EBITx
28.82
29.09
28.36
27.96
33.21
38.04
40.56
45.85
52.81
56.20
20.21
45.85
35.63
25
14.41
FCF yield (avg)%
14.96
17.00
18.73
18.99
20.96
22.35
23.33
21.53
19.63
17.97
12.21
21.53
19.31
26
2.15
FCF margin%
5.16
7.28
6.00
7.93
8.03
7.17
6.40
5.29
3.50
5.14
7.19
5.29
6.20
35
1.003
FCF / Net incomex
0.248
0.283
0.283
0.309
0.338
0.386
0.358
0.395
0.419
0.388
0.720
0.388
0.348
69
20.20
ROIC%
15.43
14.90
13.03
11.68
10.86
12.36
11.09
9.27
8.65
10.32
15.99
10.32
11.38
23
17.15
Return on equity%
1.52
1.93
3.06
0.40
0.87
0.40
2.40
0.91
0.40
0.40
10.93
0.40
0.89
23
3.86
Return on assets%
7.02
9.44
9.71
9.19
10.80
11.49
9.72
10.65
12.02
14.27
26.57
11.49
10.19
60
4.32
EPSNT$
6.39
6.90
7.28
6.97
6.62
7.44
7.75
8.96
9.15
9.16
4.75
6.70%
5.18%
—
15.61
EPS growth%
16.30
18.78
20.64
22.96
24.33
23.12
21.14
22.93
22.54
22.99
25.26
22.93
22.74
74
3.74
Bookvalue per shNT$
7.17
7.57
8.91
9.60
10.32
11.48
11.90
13.52
14.21
14.42
2.36
6.91%
7.38%
—
3.23
FCF per shareNT$
1.21
1.24
1.17
1.10
1.19
1.28
1.22
1.32
1.55
1.71
3.96
7.64%
3.78%
—
5.52
Dividend per shNT$
3.50
3.25
2.97
2.88
3.08
2.93
2.60
2.59
2.23
2.06
6.04
(7.74%)
(5.60%)
—
10.68
Div yield (avg)%
15.19
14.82
15.06
12.56
11.75
10.54
8.45
5.79
6.10
5.86
5.26
6.10
11.15
41
19.12
Payout ratio%
4.87
4.65
2.25
0.72
0.40
0.40
0.40
2.66
3.21
3.79
7.43
2.66
2.46
71
16.85
Shares (diluted)M
22.42
21.94
21.41
25.17
28.80
34.20
39.67
41.57
44.43
48.23
17.05
10.86%
8.47%
55
20.53
Buyback yield%
15.61
13.63
14.71
16.54
16.68
14.87
14.64
12.56
12.94
15.15
13.77
14.64
14.79
64
1.693
D/E ratiox
1.145
1.199
1.204
1.425
1.544
1.706
1.963
1.985
2.296
2.518
0.781
1.985
1.625
95
14.56
Enterprise valueNT$M
123.6
133.9
152.5
148.9
158.2
182.3
172.5
164.0
182.5
193.7
39.67
4.13%
4.30%
10
82.32
LT debtNT$M
156.9
151.3
167.7
175.2
173.6
182.3
174.4
163.6
185.8
217.3
7.863
4.60%
4.31%
92
Cost of revenue
6.65%
1.02×
Operating expenses
6.24%
0.98×
Property and equipment
14.20%