70.61
RevenueNT$M
203.2
215.3
221.2
231.6
238.7
243.3
253.0
268.9
283.0
293.6
74.65
4.23%
4.14%
31
5.83
Revenue growth%
22.07
22.59
25.55
25.76
23.53
25.85
24.19
26.91
26.67
28.71
6.45
26.67
25.66
9
20.31
Gross margin%
14.72
12.22
14.65
12.90
10.38
8.40
5.96
7.77
10.57
13.27
17.16
8.40
11.40
28
19.38
Operating margin%
15.12
15.16
14.49
14.20
12.69
14.54
13.26
10.63
12.78
15.33
11.06
13.26
14.34
53
20.39
Net margin%
8.71
11.15
10.99
13.82
12.03
11.57
11.25
11.14
10.51
8.73
25.31
11.14
11.14
88
28.34
P/E ratio (avg)x
9.889
9.746
10.41
10.19
9.901
9.199
8.101
8.725
7.498
7.687
33.33
8.101
9.473
23
25.77
EV/EBITx
18.88
21.32
23.77
23.12
21.40
20.17
18.66
19.48
22.61
21.60
8.098
20.17
21.36
49
14.15
FCF yield (avg)%
5.13
5.15
4.36
2.76
2.54
3.96
4.35
3.60
3.17
2.18
8.54
3.60
3.78
22
2.57
FCF margin%
31.00
31.14
31.41
29.89
31.76
30.56
30.92
32.38
29.40
31.27
6.36
30.92
31.07
48
0.207
FCF / Net incomex
0.604
0.608
0.581
0.647
0.660
0.646
0.712
0.668
0.645
0.696
0.230
0.668
0.646
37
8.77
ROIC%
24.26
25.58
22.61
25.60
26.64
28.18
28.76
30.38
28.33
29.47
21.76
28.76
27.41
67
26.45
Return on equity%
11.41
11.49
13.43
11.96
13.40
11.45
8.68
9.36
10.12
12.33
18.57
10.12
11.47
94
13.99
Return on assets%
13.95
11.03
11.95
13.82
14.75
15.83
16.80
18.69
15.92
18.71
12.41
16.80
15.29
47
2.38
EPSNT$
5.86
6.20
7.03
6.79
6.78
6.96
7.04
8.29
9.51
10.96
2.48
10.07%
6.42%
—
10.01
EPS growth%
29.31
27.96
30.70
30.99
28.14
25.57
25.89
24.17
24.77
27.12
26.92
25.57
27.54
15
3.10
Bookvalue per shNT$
2.95
2.73
2.50
2.69
2.72
2.93
3.14
3.43
3.72
3.91
5.56
7.48%
3.16%
—
3.12
FCF per shareNT$
4.83
5.00
5.81
6.99
6.96
6.82
7.89
9.40
9.77
11.64
1.90
10.82%
9.42%
—
2.72
Dividend per shNT$
1.29
1.39
1.37
1.51
1.43
1.58
1.55
1.42
1.50
1.43
3.15
(0.02%)
0.13%
—
9.10
Div yield (avg)%
13.68
15.27
14.78
16.14
17.98
19.65
20.81
20.85
18.68
16.71
14.47
19.65
17.34
61
25.79
Payout ratio%
13.78
12.24
11.77
9.10
11.77
9.47
11.05
11.94
14.04
16.65
23.62
11.94
11.86
73
46.91
Shares (diluted)M
55.03
55.04
52.55
58.22
57.43
54.43
55.67
51.35
53.32
50.74
45.99
(2.45%)
(0.22%)
80
22.25
Buyback yield%
9.04
8.47
8.33
7.30
8.69
9.64
6.87
7.23
7.39
5.63
28.59
7.23
7.86
14
1.597
D/E ratiox
0.117
0.123
0.116
0.122
0.116
0.131
0.135
0.142
0.148
0.167
1.731
0.142
0.127
83
252.3
Enterprise valueNT$M
340.9
376.1
412.9
473.6
493.7
470.0
496.9
541.3
506.6
462.5
149.5
(1.30%)
3.39%
75
311.6
LT debtNT$M
281.3
297.9
308.4
318.8
290.6
313.2
276.2
258.6
277.1
241.5
253.8
(3.63%)
(0.94%)
9
Cost of revenue
4.18%
1.00×
Operating expenses
4.30%
1.02×