69.14
RevenueNT$M
144.9
149.4
154.2
158.0
162.4
166.4
170.8
175.5
182.0
188.7
71.54
3.05%
3.03%
13
7.70
Revenue growth%
25.09
28.05
25.87
25.24
24.75
27.37
30.04
31.60
31.95
31.36
27.90
31.36
27.71
48
23.86
Gross margin%
18.18
15.27
16.39
14.99
12.45
14.21
15.18
16.43
18.99
18.54
6.50
16.43
15.83
20
3.80
Operating margin%
26.80
25.05
24.26
25.37
23.04
20.19
22.04
19.81
20.33
20.57
17.72
20.33
22.54
22
14.96
Net margin%
6.41
6.52
3.75
3.81
1.90
3.47
1.48
3.89
2.78
3.80
4.97
3.47
3.77
47
34.87
P/E ratio (avg)x
34.30
34.34
36.15
41.35
38.93
43.55
47.20
51.63
58.22
54.82
13.97
51.63
42.45
32
23.77
EV/EBITx
24.17
26.12
24.03
25.20
27.84
29.29
31.42
33.05
34.88
34.42
37.70
33.05
28.57
84
23.14
FCF yield (avg)%
2.67
4.21
2.85
0.99
3.14
3.48
6.30
3.81
6.25
8.30
11.24
6.25
3.65
18
24.58
FCF margin%
4.10
4.45
3.34
1.22
0.40
2.59
5.42
5.35
7.99
6.35
7.18
5.42
4.27
19
0.999
FCF / Net incomex
0.645
0.714
0.758
0.660
0.670
0.721
0.653
0.694
0.607
0.630
0.774
0.653
0.665
45
14.07
ROIC%
19.86
22.45
24.20
23.96
23.08
23.23
21.00
18.18
18.38
15.89
21.13
18.38
21.72
89
17.18
Return on equity%
25.57
23.79
25.64
28.31
26.62
23.67
21.28
23.83
22.48
22.88
17.55
22.88
23.81
76
20.34
Return on assets%
12.03
14.92
14.83
14.20
15.31
17.42
15.53
15.25
17.91
18.18
5.32
17.42
15.28
32
0.93
EPSNT$
0.74
0.81
0.79
0.74
0.71
0.74
0.68
0.75
0.75
0.70
1.04
(0.43%)
(1.54%)
—
8.57
EPS growth%
23.09
20.71
22.42
22.68
21.20
19.85
17.23
18.20
17.80
18.90
20.88
18.20
20.28
32
0.70
Bookvalue per shNT$
1.32
1.24
1.16
1.10
0.99
0.93
0.82
0.80
0.71
0.73
0.38
(5.86%)
(5.24%)
—
0.19
FCF per shareNT$
0.22
0.21
0.24
0.27
0.26
0.26
0.30
0.32
0.37
0.41
0.47
9.33%
6.02%
—
0.51
Dividend per shNT$
1.66
1.84
1.77
1.72
1.59
1.51
1.51
1.43
1.41
1.31
0.90
(3.91%)
(1.00%)
—
10.73
Div yield (avg)%
29.30
29.78
29.32
31.04
29.25
30.82
30.45
30.67
31.22
28.80
25.49
30.67
30.11
19
12.50
Payout ratio%
20.96
23.26
25.51
24.81
24.33
25.56
23.14
25.64
26.70
26.43
9.70
25.64
25.16
43
61.81
Shares (diluted)M
64.42
66.30
71.20
71.52
65.75
65.00
62.86
68.28
73.02
64.97
60.19
(0.24%)
0.51%
7
26.90
Buyback yield%
4.56
3.59
4.64
2.47
0.40
0.40
0.40
0.40
3.01
3.64
28.13
0.40
2.74
53
0.771
D/E ratiox
2.635
3.066
3.110
3.179
3.278
3.574
3.587
3.715
4.235
4.698
0.476
3.715
3.426
22
132.7
Enterprise valueNT$M
137.9
151.7
166.0
148.1
156.2
165.3
170.5
182.4
162.0
168.7
77.77
1.56%
2.65%
41
17.89
LT debtNT$M
171.4
187.5
188.2
195.5
193.5
202.2
187.4
213.4
234.5
271.4
73.46
7.01%
5.49%
28
Cost of revenue
3.03%
1.00×
Operating expenses
3.28%
1.02×
Goodwill & intangibles
23.13%