59.68
RevenueNT$M
114.0
121.7
132.2
140.9
153.1
161.2
170.1
179.0
189.2
204.9
62.79
6.01%
6.67%
76
5.62
Revenue growth%
24.87
25.21
23.27
25.33
25.89
25.99
24.57
24.29
22.94
21.07
4.43
24.29
24.72
43
27.81
Gross margin%
17.26
19.18
18.11
18.84
18.42
15.51
17.64
19.68
21.72
19.93
18.85
19.68
18.63
39
25.95
Operating margin%
7.32
9.78
11.27
12.21
9.28
6.44
8.52
10.18
8.45
10.62
10.96
8.52
9.53
32
21.18
Net margin%
8.47
6.97
8.74
6.47
5.76
4.68
4.72
6.67
7.93
5.62
6.98
5.62
6.57
48
14.84
P/E ratio (avg)x
9.539
10.77
10.46
10.13
10.11
10.99
9.788
9.793
8.950
9.247
29.22
9.788
9.952
77
17.98
EV/EBITx
26.78
25.14
21.33
20.83
18.08
19.21
20.43
17.98
17.43
18.40
33.78
18.40
19.82
10
28.94
FCF yield (avg)%
30.19
27.22
26.99
26.80
25.97
26.13
27.97
25.78
23.87
25.59
13.86
25.78
26.46
68
26.87
FCF margin%
0.40
1.57
0.62
0.40
2.65
3.48
4.43
5.61
4.12
6.49
20.39
4.43
3.07
86
1.153
FCF / Net incomex
0.282
0.281
0.316
0.343
0.372
0.367
0.377
0.425
0.461
0.429
0.574
0.425
0.369
14
27.98
ROIC%
32.33
32.92
30.46
27.66
26.10
27.51
29.41
28.85
30.92
31.96
7.75
29.41
29.93
39
27.19
Return on equity%
16.02
13.28
14.20
14.21
16.62
15.05
15.57
12.84
11.29
14.05
18.49
14.05
14.21
14
18.66
Return on assets%
27.86
25.45
26.98
27.59
26.99
28.68
27.29
26.36
26.38
27.97
24.01
27.29
27.14
79
0.28
EPSNT$
1.33
1.38
1.47
1.66
1.52
1.62
1.60
1.47
1.67
1.89
0.31
4.42%
3.79%
—
27.52
EPS growth%
21.86
21.87
23.30
22.00
23.73
22.24
23.07
21.66
23.44
24.20
20.70
23.07
22.65
53
1.88
Bookvalue per shNT$
0.50
0.46
0.45
0.47
0.49
0.49
0.47
0.50
0.56
0.51
1.70
0.48%
(0.61%)
—
1.22
FCF per shareNT$
1.18
1.01
1.10
1.04
1.05
1.09
1.10
0.98
1.06
1.01
0.48
(0.74%)
(1.61%)
—
0.75
Dividend per shNT$
1.75
1.87
1.82
1.81
2.06
2.03
2.10
2.03
2.24
2.43
1.80
3.42%
3.31%
—
8.33
Div yield (avg)%
11.35
9.29
10.08
12.19
9.62
9.38
12.14
9.88
10.35
11.65
21.26
10.35
10.22
39
24.01
Payout ratio%
35.45
35.72
36.97
36.40
33.94
36.49
36.26
33.92
34.89
32.02
11.83
34.89
35.58
36
186.5
Shares (diluted)M
254.6
227.7
239.5
259.9
236.9
219.4
202.9
206.8
192.6
210.8
195.2
(2.30%)
(0.79%)
8
22.83
Buyback yield%
14.24
15.25
13.02
10.90
8.22
6.49
7.67
10.58
8.88
7.83
21.37
7.83
9.73
56
1.197
D/E ratiox
0.769
0.809
0.762
0.887
0.977
1.076
1.193
1.332
1.324
1.420
0.616
1.324
1.027
24
56.45
Enterprise valueNT$M
108.8
101.7
96.12
97.94
84.89
89.21
79.14
71.63
69.35
62.79
38.07
(5.85%)
(5.73%)
77
244.1
LT debtNT$M
159.7
158.2
161.9
164.5
187.4
210.3
230.1
256.0
269.8
257.0
198.4
6.53%
5.36%
52
Cost of revenue
6.17%
0.95×
Operating expenses
7.39%
1.07×
Property and equipment
16.36%