149.4
RevenueNT$M
175.4
190.3
206.6
218.0
230.1
243.1
265.1
277.0
296.3
311.1
163.8
6.22%
6.52%
39
15.51
Revenue growth%
22.25
24.36
21.47
22.56
20.61
20.54
18.87
16.50
17.71
16.08
4.70
17.71
20.58
21
25.75
Gross margin%
13.33
12.89
10.78
12.15
9.91
7.35
9.46
10.16
8.36
6.72
7.42
8.36
10.03
91
8.37
Operating margin%
4.67
6.86
7.83
5.91
3.21
1.56
0.45
0.40
2.13
4.95
29.71
1.56
3.94
56
6.30
Net margin%
13.93
13.11
15.68
12.90
12.30
11.83
13.54
14.10
17.01
15.36
14.57
14.10
13.74
34
8.822
P/E ratio (avg)x
34.89
38.47
34.13
37.02
33.89
36.84
36.83
33.60
29.61
29.42
12.38
33.60
34.51
44
32.16
EV/EBITx
24.19
24.73
26.45
27.21
31.44
35.09
33.50
34.97
36.81
41.23
7.053
35.09
32.47
11
17.74
FCF yield (avg)%
0.40
2.23
0.40
0.40
0.40
0.40
0.40
2.08
1.82
2.55
27.59
1.82
0.40
7
10.53
FCF margin%
8.31
8.15
8.49
8.53
9.26
11.28
13.63
11.90
13.94
14.14
11.05
13.63
10.27
65
1.122
FCF / Net incomex
1.048
0.928
0.869
0.876
0.962
0.971
0.947
0.948
0.973
1.035
0.398
0.971
0.955
59
16.40
ROIC%
15.00
15.69
15.47
17.25
16.29
16.48
13.62
12.56
12.66
13.70
7.23
13.62
15.23
54
17.11
Return on equity%
10.36
13.11
14.99
12.40
14.76
12.08
11.36
9.27
7.34
8.10
19.19
9.27
11.72
9
23.13
Return on assets%
18.55
15.91
14.87
17.31
19.02
21.48
18.60
18.34
17.74
20.54
20.27
18.60
18.45
73
2.16
EPSNT$
1.24
1.31
1.14
0.99
0.99
0.88
0.87
0.89
0.92
0.96
2.32
(0.56%)
(3.39%)
—
28.64
EPS growth%
24.10
23.75
22.71
23.60
24.03
24.67
24.63
25.39
25.09
25.64
13.12
25.09
24.36
59
1.39
Bookvalue per shNT$
2.67
2.85
2.81
2.99
3.10
3.71
3.66
3.68
4.09
4.36
0.60
7.05%
5.40%
—
1.08
FCF per shareNT$
0.40
0.36
0.34
0.36
0.35
0.34
0.33
0.34
0.37
0.34
1.83
(0.77%)
(3.00%)
—
1.81
Dividend per shNT$
0.43
0.41
0.37
0.35
0.36
0.32
0.32
0.29
0.30
0.32
1.50
(1.81%)
(4.19%)
—
26.37
Div yield (avg)%
7.94
7.57
9.34
8.30
9.49
9.27
6.90
7.35
7.39
4.53
8.80
7.35
7.75
70
14.30
Payout ratio%
6.48
7.35
7.14
4.16
3.98
6.93
5.53
5.28
2.82
4.19
15.88
5.28
5.41
18
49.09
Shares (diluted)M
72.78
70.95
78.48
88.24
100.4
114.3
111.1
121.5
133.6
142.0
50.14
7.17%
7.00%
64
13.33
Buyback yield%
16.25
15.10
13.69
11.01
10.36
7.63
9.77
12.10
14.87
17.61
20.00
12.10
12.90
71
1.317
D/E ratiox
0.535
0.541
0.480
0.511
0.473
0.464
0.504
0.477
0.447
0.408
1.594
0.464
0.478
76
149.1
Enterprise valueNT$M
146.7
131.2
135.6
134.9
123.4
108.4
113.5
119.3
107.4
114.8
68.18
(1.44%)
(2.29%)
31
164.0
LT debtNT$M
116.1
105.2
103.0
112.4
99.79
89.90
87.01
85.76
79.94
76.36
253.2
(5.21%)
(3.23%)
32
Cost of revenue
6.71%
1.02×
Operating expenses
6.02%
0.95×
Property and equipment
19.91%
Cash and investments
14.41%