86.72
RevenueNT$M
104.8
114.2
124.4
135.9
148.3
155.2
163.8
175.2
190.6
204.5
91.89
6.63%
7.83%
82
20.67
Revenue growth%
20.36
22.27
24.13
27.08
27.58
28.52
28.35
29.57
28.47
27.98
15.56
28.47
27.78
89
15.40
Gross margin%
22.29
20.78
23.77
24.79
22.86
25.53
23.43
21.39
20.59
21.74
24.08
21.74
22.57
41
4.37
Operating margin%
17.57
16.23
18.77
17.45
15.35
17.90
19.21
16.99
19.90
17.87
5.97
17.90
17.72
87
26.82
Net margin%
8.65
10.11
10.74
12.23
11.58
11.01
8.94
10.01
10.87
11.82
4.06
10.87
10.80
74
10.97
P/E ratio (avg)x
26.52
29.78
33.62
36.30
39.10
40.53
42.68
41.70
47.89
56.34
9.523
42.68
39.81
29
28.60
EV/EBITx
31.05
30.66
32.64
32.14
33.03
35.64
37.91
39.81
41.99
42.54
31.03
39.81
34.34
84
15.89
FCF yield (avg)%
30.83
28.81
31.06
28.50
25.75
23.60
21.58
24.39
23.96
21.88
9.55
23.60
25.07
85
22.33
FCF margin%
15.91
14.80
17.21
18.43
18.51
15.95
15.42
12.51
13.51
10.67
15.98
13.51
15.66
68
1.711
FCF / Net incomex
0.451
0.519
0.516
0.563
0.592
0.672
0.762
0.853
0.884
0.836
1.509
0.836
0.632
15
27.39
ROIC%
13.50
10.65
9.14
9.32
12.03
9.82
6.84
7.70
4.72
4.77
3.15
6.84
9.23
84
9.42
Return on equity%
14.77
14.45
12.13
11.52
10.65
11.02
12.48
10.73
9.17
11.49
18.07
11.02
11.51
59
29.05
Return on assets%
28.42
29.70
28.47
31.08
31.49
28.52
29.74
29.68
30.06
29.00
4.15
29.68
29.69
47
0.44
EPSNT$
1.20
1.15
1.17
1.11
1.05
1.01
0.95
1.08
1.26
1.18
0.45
2.31%
0.56%
—
5.52
EPS growth%
9.01
11.06
10.29
12.18
12.67
12.14
12.85
13.60
11.32
9.08
5.25
12.14
11.73
62
0.68
Bookvalue per shNT$
0.59
0.66
0.60
0.56
0.52
0.57
0.55
0.63
0.65
0.60
0.99
2.80%
0.29%
—
0.36
FCF per shareNT$
0.40
0.40
0.34
0.35
0.37
0.40
0.34
0.31
0.29
0.25
0.30
(7.53%)
(5.25%)
—
0.59
Dividend per shNT$
0.67
0.74
0.72
0.77
0.80
0.77
0.68
0.72
0.80
0.81
0.30
0.29%
1.93%
—
15.84
Div yield (avg)%
0.42
0.40
1.94
0.40
0.40
0.42
0.40
1.37
0.40
0.40
13.58
0.40
0.40
93
4.79
Payout ratio%
13.36
16.32
17.64
15.34
17.58
19.23
17.51
17.55
18.70
18.87
21.12
18.70
17.56
53
64.03
Shares (diluted)M
66.70
68.66
68.69
71.85
83.42
84.63
87.69
106.7
120.1
134.7
65.37
10.05%
7.46%
22
12.78
Buyback yield%
1.21
0.40
0.40
2.51
5.46
2.47
3.91
2.69
4.81
3.14
20.74
3.14
2.60
9
0.213
D/E ratiox
0.584
0.672
0.780
0.865
0.821
0.945
0.873
0.971
1.085
1.041
0.608
0.971
0.869
64
90.58
Enterprise valueNT$M
66.88
77.32
85.69
98.46
112.8
117.4
120.9
141.8
149.5
163.1
39.58
7.66%
9.00%
82
51.16
LT debtNT$M
102.0
98.29
97.97
95.95
86.40
75.26
77.29
76.13
74.92
73.32
105.6
(3.23%)
(4.19%)
58
Cost of revenue
7.83%
1.00×
Operating expenses
7.84%
1.00×
Goodwill & intangibles
17.92%
Property and equipment
16.93%