34.27
RevenueNT$M
90.68
90.56
94.80
96.52
97.17
98.21
101.6
103.5
103.8
107.4
37.38
2.01%
2.07%
59
21.48
Revenue growth%
24.65
26.69
28.81
26.27
27.35
24.79
25.96
23.51
24.29
23.76
9.05
24.29
25.37
66
3.02
Gross margin%
21.62
22.20
22.71
23.72
23.36
25.83
28.45
29.56
29.65
27.56
23.08
28.45
24.77
87
10.23
Operating margin%
24.77
22.80
21.02
19.97
21.14
21.71
21.84
24.76
23.24
23.13
29.69
23.13
22.32
59
22.71
Net margin%
14.68
15.78
14.85
17.76
14.86
12.44
9.67
12.17
13.16
10.28
9.41
12.17
13.92
21
26.92
P/E ratio (avg)x
12.76
13.61
13.37
12.82
11.94
11.35
12.24
11.88
11.09
10.90
7.669
11.35
12.09
43
29.32
EV/EBITx
10.95
11.42
11.94
12.11
13.17
12.79
15.32
17.21
18.20
19.58
29.52
17.21
12.98
75
2.27
FCF yield (avg)%
16.29
18.10
20.70
18.62
19.13
16.87
14.94
15.55
12.71
15.07
6.59
15.07
16.58
52
5.99
FCF margin%
6.08
7.09
9.43
6.99
4.43
6.12
3.60
0.67
0.40
0.40
25.12
0.67
5.25
81
1.688
FCF / Net incomex
0.396
0.438
0.429
0.440
0.461
0.488
0.528
0.512
0.549
0.576
1.529
0.528
0.474
65
2.17
ROIC%
18.59
19.35
17.20
17.29
16.96
19.61
19.72
20.74
20.23
21.86
13.09
20.23
19.48
88
7.12
Return on equity%
3.73
3.63
6.28
9.18
11.18
11.02
11.53
11.58
14.57
17.26
15.35
11.58
11.10
64
20.64
Return on assets%
29.70
32.35
33.60
30.81
32.07
33.85
35.54
33.74
34.76
31.94
20.74
33.85
32.97
80
2.67
EPSNT$
2.48
2.23
2.06
2.28
2.46
2.22
2.22
2.12
2.31
2.19
2.94
(2.33%)
(0.50%)
—
5.09
EPS growth%
19.98
22.29
21.52
22.34
23.41
23.45
25.38
23.11
22.48
20.42
6.70
23.11
22.41
12
2.95
Bookvalue per shNT$
1.71
1.93
2.10
2.12
2.29
2.53
2.40
2.72
2.99
3.33
1.83
7.77%
6.75%
—
1.38
FCF per shareNT$
2.97
2.69
2.84
2.59
2.56
2.31
2.22
2.16
2.21
2.10
2.35
(3.89%)
(4.46%)
—
1.58
Dividend per shNT$
1.40
1.59
1.88
1.97
2.26
2.43
2.42
2.49
2.59
2.80
2.67
4.37%
7.65%
—
23.36
Div yield (avg)%
8.95
10.66
10.08
9.59
9.14
7.02
8.99
8.62
7.81
9.93
29.40
8.62
9.06
8
23.67
Payout ratio%
25.35
24.12
24.42
24.72
25.94
27.58
25.66
24.11
23.38
24.13
11.83
24.13
24.57
43
40.51
Shares (diluted)M
25.78
23.13
23.86
25.36
24.21
23.22
25.14
22.53
23.18
24.46
42.47
0.20%
(0.81%)
84
22.21
Buyback yield%
17.06
14.93
17.41
17.29
17.11
17.65
18.23
16.19
15.46
17.38
14.76
17.38
17.20
11
0.344
D/E ratiox
0.790
0.858
0.888
0.815
0.760
0.803
0.775
0.714
0.775
0.791
1.404
0.775
0.791
21
36.88
Enterprise valueNT$M
37.16
40.16
39.13
41.19
39.73
35.25
32.43
29.62
26.72
26.63
34.05
(7.69%)
(2.41%)
9
84.91
LT debtNT$M
43.72
47.14
51.52
53.38
54.56
55.17
52.09
58.64
67.77
76.07
94.59
6.87%
6.23%
23
Cost of revenue
1.70%
0.96×
Operating expenses
3.16%
1.11×
Goodwill & intangibles
18.13%