273.3
RevenueNT$M
197.1
200.7
203.8
203.2
202.4
201.0
207.4
215.6
215.3
223.8
298.9
2.02%
1.49%
29
3.80
Revenue growth%
7.63
6.47
5.95
6.62
5.39
4.28
5.09
6.28
6.61
8.33
21.94
6.28
6.37
11
3.82
Gross margin%
7.11
6.05
5.17
5.27
7.12
9.46
7.93
9.26
11.99
10.27
9.20
9.46
7.53
71
19.26
Operating margin%
1.55
0.40
2.66
4.59
3.69
5.32
3.06
3.79
1.40
1.95
8.52
3.06
2.86
16
23.91
Net margin%
21.78
21.61
20.03
19.83
22.51
23.62
22.87
23.69
25.50
27.75
5.87
23.69
22.69
32
29.73
P/E ratio (avg)x
58.48
68.40
73.72
72.57
83.74
88.03
106.7
126.2
149.3
173.4
21.44
126.2
85.88
85
26.92
EV/EBITx
27.50
29.45
28.52
26.36
28.99
29.23
31.07
34.62
36.57
41.41
24.07
34.62
29.34
80
5.89
FCF yield (avg)%
6.06
7.17
6.66
6.59
9.22
6.76
4.84
3.74
0.95
0.40
22.76
3.74
6.33
54
17.46
FCF margin%
5.82
8.23
11.10
12.40
15.26
13.48
11.91
13.41
15.92
13.86
9.80
13.48
12.90
55
0.631
FCF / Net incomex
1.802
1.754
1.806
1.819
1.840
1.708
1.956
1.990
2.179
2.291
0.698
1.990
1.829
40
23.92
ROIC%
22.30
23.62
26.53
25.28
26.48
26.61
27.57
24.83
22.86
23.69
9.44
24.83
25.05
88
3.30
Return on equity%
26.80
25.91
27.22
28.44
25.70
23.79
22.83
24.48
24.77
25.29
6.39
24.48
25.49
85
18.52
Return on assets%
4.98
7.97
6.09
8.30
8.47
6.33
7.28
6.64
9.13
7.95
18.56
7.28
7.61
87
1.86
EPSNT$
1.30
1.16
1.24
1.36
1.35
1.30
1.31
1.30
1.13
1.01
2.01
(5.58%)
(2.21%)
—
6.54
EPS growth%
25.18
27.72
26.32
28.66
26.28
27.34
26.93
28.13
30.59
33.50
4.77
28.13
27.53
20
2.46
Bookvalue per shNT$
1.51
1.44
1.28
1.37
1.22
1.22
1.11
1.21
1.17
1.27
2.01
0.77%
(2.14%)
—
0.72
FCF per shareNT$
3.09
3.04
3.53
3.80
4.46
4.62
5.37
5.36
6.27
7.41
0.89
10.68%
9.46%
—
2.14
Dividend per shNT$
2.36
2.47
2.58
2.35
2.42
2.08
2.15
1.86
1.62
1.38
0.72
(10.64%)
(5.98%)
—
13.67
Div yield (avg)%
8.38
9.89
8.98
9.63
12.17
10.47
12.87
13.55
11.09
12.55
21.50
12.55
10.78
36
13.58
Payout ratio%
14.24
16.88
19.70
18.72
20.07
22.03
21.87
21.24
18.30
20.80
19.85
21.24
19.88
11
65.52
Shares (diluted)M
73.88
83.69
90.24
84.37
86.04
79.33
76.75
79.84
88.61
85.09
65.74
(0.22%)
1.39%
95
25.14
Buyback yield%
7.07
4.90
3.35
0.63
1.73
1.36
2.93
3.06
1.38
0.72
18.94
1.38
2.33
24
0.655
D/E ratiox
0.400
0.421
0.412
0.389
0.412
0.386
0.424
0.406
0.435
0.437
1.516
0.424
0.412
86
50.93
Enterprise valueNT$M
266.0
296.8
289.9
283.3
336.3
322.8
364.1
413.5
403.5
392.1
169.6
3.12%
3.59%
41
89.62
LT debtNT$M
28.52
29.56
33.71
30.80
28.75
28.04
28.49
27.35
30.41
33.73
133.1
3.24%
3.02%
19
Cost of revenue
1.41%
0.99×
Operating expenses
1.28%
0.98×
Property and equipment
17.30%