55.61
RevenueNT$M
58.60
62.89
67.87
74.12
80.70
87.16
95.68
105.0
110.3
119.5
60.62
8.18%
8.12%
35
26.53
Revenue growth%
8.52
10.94
12.37
10.04
7.75
5.48
3.18
3.99
2.19
1.93
15.67
3.18
6.61
61
3.44
Gross margin%
12.12
10.75
11.27
9.97
7.21
8.94
11.32
12.57
14.24
14.28
26.79
12.57
11.29
63
4.93
Operating margin%
24.20
21.32
19.27
18.65
19.27
18.95
17.68
16.26
18.79
20.06
7.28
18.79
19.11
89
15.22
Net margin%
23.86
26.68
25.42
28.15
26.33
26.35
28.50
26.10
27.13
26.35
14.18
26.35
26.35
32
8.222
P/E ratio (avg)x
35.61
42.74
41.62
47.99
50.89
60.12
58.68
69.02
77.24
92.35
22.61
69.02
54.79
46
17.16
EV/EBITx
26.51
29.63
31.74
29.92
33.22
37.19
42.75
47.90
50.58
58.66
37.87
47.90
35.20
70
11.09
FCF yield (avg)%
26.18
27.60
29.27
26.64
27.10
28.01
26.36
25.68
27.89
27.10
9.37
27.10
27.10
19
18.33
FCF margin%
15.36
13.77
15.19
18.11
17.26
18.98
19.96
22.85
20.36
20.91
24.89
20.36
18.55
29
1.124
FCF / Net incomex
1.709
2.045
2.274
2.547
2.992
3.356
3.798
4.009
4.034
4.439
0.236
4.009
3.174
59
28.42
ROIC%
5.90
3.13
0.64
0.40
2.78
0.40
0.40
1.97
0.40
0.40
15.19
0.40
0.52
25
2.30
Return on equity%
12.23
12.70
10.49
9.02
11.48
9.65
6.70
8.77
7.78
8.99
19.61
8.77
9.34
87
2.23
Return on assets%
3.65
5.74
3.07
3.62
6.13
5.64
3.24
3.89
1.69
0.60
4.35
3.24
3.63
38
0.99
EPSNT$
0.32
0.31
0.34
0.39
0.38
0.45
0.52
0.50
0.53
0.53
1.09
6.86%
6.30%
—
15.04
EPS growth%
22.13
23.45
21.32
23.58
24.55
27.42
28.77
26.52
26.79
25.66
17.33
26.79
25.10
87
0.27
Bookvalue per shNT$
0.33
0.32
0.33
0.37
0.37
0.41
0.43
0.47
0.44
0.45
0.47
4.22%
2.47%
—
0.37
FCF per shareNT$
0.91
1.03
1.14
1.25
1.21
1.34
1.29
1.28
1.41
1.56
0.44
5.09%
6.18%
—
0.34
Dividend per shNT$
0.85
0.78
0.83
0.84
0.75
0.84
0.87
0.87
0.90
0.88
0.55
3.11%
1.36%
—
4.92
Div yield (avg)%
14.78
12.82
12.73
10.40
10.57
10.03
12.57
13.13
13.18
11.60
17.01
12.57
12.65
16
13.83
Payout ratio%
21.82
22.07
20.44
19.73
19.70
20.25
19.77
20.10
18.63
16.28
16.30
19.77
19.93
76
49.39
Shares (diluted)M
86.60
99.75
120.8
145.2
144.9
165.6
184.0
190.0
191.7
195.5
49.02
6.17%
9.91%
42
28.04
Buyback yield%
21.13
22.75
23.57
21.75
21.48
21.26
19.05
19.50
17.00
18.75
6.77
19.05
21.20
14
1.399
D/E ratiox
0.676
0.615
0.589
0.610
0.576
0.544
0.561
0.571
0.621
0.569
1.792
0.569
0.583
38
36.86
Enterprise valueNT$M
13.03
12.88
11.61
11.46
10.32
9.911
9.153
9.356
10.02
8.578
24.96
(3.63%)
(5.24%)
13
29.27
LT debtNT$M
140.3
152.0
175.0
179.2
191.9
225.8
232.1
251.3
280.4
299.0
82.14
9.27%
9.16%
44
Cost of revenue
7.83%
0.97×
Operating expenses
9.22%
1.11×
Goodwill & intangibles
14.91%