66.93
RevenueNT$M
244.7
266.3
278.2
291.8
306.8
330.5
344.8
359.2
384.7
402.0
68.35
5.56%
5.76%
70
5.35
Revenue growth%
3.69
3.20
1.21
1.23
3.13
3.61
3.99
1.06
1.87
2.44
14.73
2.44
2.79
74
2.76
Gross margin%
16.44
15.05
17.83
17.44
18.95
20.91
21.22
20.54
20.22
18.36
23.14
20.54
18.66
10
11.05
Operating margin%
9.02
8.97
7.10
8.63
10.96
13.52
15.40
15.86
15.77
15.64
13.67
15.64
12.24
11
2.00
Net margin%
12.68
11.55
12.97
15.36
15.78
17.81
15.66
17.80
19.04
21.61
6.96
17.81
15.72
51
8.971
P/E ratio (avg)x
10.63
11.80
11.83
12.66
12.77
12.12
12.89
14.06
13.93
13.52
31.22
13.52
12.71
16
30.03
EV/EBITx
12.11
13.09
14.59
16.89
17.45
17.35
20.15
20.11
20.99
21.54
37.89
20.15
17.40
52
19.32
FCF yield (avg)%
2.01
4.45
6.68
7.98
5.12
6.51
6.04
6.56
5.46
4.43
18.01
6.04
5.75
94
7.30
FCF margin%
20.56
17.83
15.19
13.12
14.80
14.86
15.90
18.09
17.46
16.82
28.20
16.82
16.36
10
1.413
FCF / Net incomex
0.855
0.842
0.821
0.731
0.724
0.796
0.824
0.834
0.759
0.810
1.595
0.810
0.815
95
2.14
ROIC%
30.62
30.66
31.44
28.84
28.04
30.05
33.02
31.26
33.19
30.57
5.05
31.26
30.64
81
25.64
Return on equity%
3.80
1.81
0.40
2.81
2.61
0.93
1.60
1.11
0.40
0.74
22.11
0.93
1.36
58
21.15
Return on assets%
3.59
5.69
4.10
3.04
2.33
2.14
0.50
0.40
1.92
2.34
11.57
1.92
2.34
49
1.87
EPSNT$
3.95
3.71
3.82
3.91
4.26
4.80
5.30
5.02
4.61
4.93
2.06
2.99%
3.53%
—
3.88
EPS growth%
6.81
9.12
6.18
6.26
8.34
8.35
10.93
11.08
13.28
13.33
12.63
11.08
8.73
66
3.35
Bookvalue per shNT$
2.86
2.81
3.20
3.53
4.06
4.45
4.65
5.25
5.45
5.34
3.36
5.64%
5.90%
—
1.35
FCF per shareNT$
0.68
0.65
0.70
0.70
0.71
0.74
0.65
0.71
0.68
0.71
4.32
0.02%
1.06%
—
0.69
Dividend per shNT$
1.87
1.73
1.78
1.94
2.07
1.90
2.06
1.87
1.75
1.82
2.32
(2.52%)
(0.03%)
—
17.92
Div yield (avg)%
12.08
10.17
8.68
7.22
7.52
8.31
10.47
10.61
13.23
13.12
12.56
10.61
10.32
92
21.14
Payout ratio%
26.52
26.79
27.83
25.77
25.77
25.18
24.93
23.08
21.90
21.72
4.09
23.08
25.47
61
75.98
Shares (diluted)M
73.66
78.72
75.39
76.98
75.76
78.49
77.89
81.45
89.33
103.8
73.80
6.49%
2.92%
61
4.06
Buyback yield%
33.14
32.25
34.28
32.85
33.00
30.33
31.64
34.00
35.49
33.48
21.88
33.48
33.07
93
0.887
D/E ratiox
1.613
1.701
1.887
1.951
2.274
2.407
2.501
2.680
2.991
3.189
1.276
2.680
2.341
40
160.6
Enterprise valueNT$M
128.3
128.8
142.1
138.3
134.6
154.2
160.2
167.1
164.8
178.4
357.5
5.79%
3.46%
92
209.0
LT debtNT$M
76.16
76.60
83.90
74.75
74.96
80.45
72.75
66.70
63.24
61.77
338.9
(3.80%)
(2.53%)
76
Cost of revenue
5.87%
1.01×
Operating expenses
5.94%
1.02×
Cash and investments
17.91%
Goodwill & intangibles
15.80%
Return on capital
109.20%
Spread over hurdle
104.09%