48.69
RevenueNT$M
214.8
224.6
228.6
238.3
243.9
252.8
260.0
267.4
275.1
291.3
52.76
3.61%
3.41%
80
2.55
Revenue growth%
5.45
6.99
6.83
5.29
8.23
9.31
11.40
10.59
9.26
6.46
28.27
9.31
7.61
64
21.72
Gross margin%
25.88
25.45
25.21
22.95
22.56
20.91
20.19
22.02
20.53
18.07
2.08
20.53
22.29
31
16.80
Operating margin%
11.21
8.53
8.18
6.91
5.60
6.92
9.18
9.90
11.43
11.12
12.21
9.90
8.86
92
20.11
Net margin%
1.76
2.56
0.52
1.63
2.65
2.74
3.20
5.74
5.24
5.97
8.25
5.24
2.69
6
8.978
P/E ratio (avg)x
10.77
10.81
9.980
9.613
9.254
9.097
7.922
7.494
6.679
7.184
29.14
7.494
9.175
61
13.47
EV/EBITx
22.68
24.04
28.73
28.76
29.07
33.09
35.08
39.13
41.41
46.06
22.08
39.13
31.08
26
8.43
FCF yield (avg)%
21.97
23.16
24.14
26.79
28.61
27.10
24.83
26.91
28.30
30.17
9.62
27.10
26.85
48
6.73
FCF margin%
22.58
22.55
25.37
23.97
22.16
20.79
20.71
22.12
23.55
25.21
7.46
22.12
22.56
12
1.452
FCF / Net incomex
2.068
2.420
2.380
2.479
3.012
3.272
3.410
3.666
4.093
4.477
1.781
3.666
3.142
31
12.72
ROIC%
32.84
29.99
31.42
31.05
32.91
31.81
33.20
34.96
33.13
30.91
21.23
33.13
32.33
7
25.75
Return on equity%
22.08
19.41
19.97
21.90
19.83
22.15
24.18
26.46
23.98
25.24
9.72
24.18
22.11
34
21.51
Return on assets%
8.11
10.84
11.37
12.38
12.09
9.27
8.94
7.49
6.35
6.29
19.29
7.49
9.10
67
1.39
EPSNT$
0.94
0.90
0.88
0.87
0.85
0.90
0.82
0.79
0.72
0.76
1.45
(2.23%)
(3.01%)
—
7.82
EPS growth%
24.42
22.01
22.73
25.25
22.58
24.96
26.34
28.81
29.61
28.61
24.73
28.61
25.10
24
1.17
Bookvalue per shNT$
0.22
0.23
0.25
0.24
0.22
0.21
0.18
0.18
0.19
0.17
1.25
(4.61%)
(1.69%)
—
0.73
FCF per shareNT$
1.35
1.26
1.38
1.28
1.23
1.33
1.32
1.19
1.13
1.13
0.53
(1.64%)
(2.27%)
—
1.47
Dividend per shNT$
0.18
0.18
0.19
0.21
0.21
0.20
0.22
0.20
0.19
0.17
0.53
(4.26%)
(1.33%)
—
20.09
Div yield (avg)%
8.73
8.51
10.61
8.14
5.62
6.18
8.75
7.50
6.44
7.11
4.47
7.11
7.82
48
19.36
Payout ratio%
12.65
11.45
13.38
14.76
13.68
16.10
16.91
14.63
16.37
13.82
13.58
16.10
14.22
74
106.0
Shares (diluted)M
75.06
81.25
76.23
80.36
74.51
77.20
70.96
70.12
72.65
66.58
106.1
(2.22%)
(2.47%)
54
6.09
Buyback yield%
20.37
23.16
22.93
25.68
27.21
28.22
30.98
30.41
32.19
33.77
12.43
30.98
27.72
76
1.780
D/E ratiox
2.538
2.641
2.855
3.392
4.063
4.219
5.071
5.011
5.000
5.342
1.052
5.011
4.141
47
185.8
Enterprise valueNT$M
25.23
24.15
23.37
24.10
21.55
23.12
21.14
19.41
17.97
20.06
252.1
(1.42%)
(2.00%)
84
128.6
LT debtNT$M
47.23
47.90
52.70
58.67
61.80
59.39
59.55
71.16
80.53
78.83
94.79
4.99%
5.48%
9
Cost of revenue
3.41%
1.00×
Operating expenses
4.07%
1.07×
Goodwill & intangibles
15.97%