86.52
RevenueNT$M
120.1
120.3
119.8
123.4
125.3
126.0
124.9
126.4
127.2
131.3
93.92
0.93%
0.88%
90
23.42
Revenue growth%
16.24
15.74
16.79
17.39
17.05
17.09
18.08
18.15
19.99
21.61
29.31
18.15
17.24
73
19.20
Gross margin%
31.98
30.35
31.95
32.80
30.15
27.27
29.26
30.01
32.07
30.83
20.06
30.01
30.59
82
22.50
Operating margin%
3.34
3.15
2.36
4.02
2.91
1.83
0.40
0.83
0.40
3.02
20.69
0.83
2.63
21
22.45
Net margin%
28.64
28.95
28.69
29.76
29.61
28.89
31.65
32.10
31.56
30.40
11.50
31.56
29.68
31
6.169
P/E ratio (avg)x
40.07
44.43
43.40
39.74
41.69
44.01
45.92
48.96
51.55
50.61
7.131
48.96
44.22
54
32.28
EV/EBITx
7.791
8.306
7.370
7.049
7.836
7.559
7.664
7.644
7.391
6.604
22.79
7.559
7.601
74
25.47
FCF yield (avg)%
15.13
16.71
16.96
15.90
14.46
16.18
15.48
12.93
11.22
8.50
12.47
12.93
15.30
60
17.59
FCF margin%
2.61
0.67
1.81
0.40
1.33
2.92
0.40
0.40
2.49
5.44
8.49
2.49
1.57
29
1.233
FCF / Net incomex
1.765
1.899
1.937
2.018
1.980
2.218
2.317
2.624
2.825
3.258
0.151
2.624
2.118
11
17.47
ROIC%
2.25
1.52
0.40
2.07
4.58
3.82
5.88
4.83
6.46
3.61
27.24
4.83
3.72
72
21.31
Return on equity%
28.81
26.68
29.42
31.11
30.05
29.48
29.65
29.15
28.82
29.94
12.86
29.48
29.45
83
19.73
Return on assets%
4.14
3.38
2.00
4.35
6.20
8.61
11.48
9.14
6.91
7.11
13.38
8.61
6.56
68
5.54
EPSNT$
5.82
6.59
6.75
6.48
7.13
7.26
6.68
7.48
7.33
7.88
6.18
2.02%
3.75%
—
19.07
EPS growth%
33.37
33.99
36.21
37.29
35.22
33.48
33.04
31.43
31.57
29.25
7.87
31.57
33.43
36
6.31
Bookvalue per shNT$
5.35
6.05
6.45
6.14
6.34
6.91
7.51
8.07
9.28
9.28
1.62
7.92%
7.38%
—
5.33
FCF per shareNT$
1.46
1.36
1.41
1.54
1.66
1.87
1.91
1.93
2.01
2.06
0.96
4.41%
3.35%
—
3.48
Dividend per shNT$
4.69
5.04
5.84
6.55
6.54
7.85
8.03
8.09
8.00
8.08
5.48
4.32%
7.14%
—
15.85
Div yield (avg)%
17.03
17.15
17.83
17.97
17.11
18.09
17.12
17.71
18.39
17.43
9.30
17.71
17.57
20
15.56
Payout ratio%
3.02
0.45
2.37
0.61
0.44
1.26
2.31
3.04
2.57
1.36
17.55
2.31
1.83
39
16.91
Shares (diluted)M
29.15
29.65
28.30
31.66
33.43
35.45
41.62
45.40
45.36
51.24
16.73
8.92%
7.63%
75
5.80
Buyback yield%
9.60
10.92
9.16
8.61
10.38
10.42
10.74
11.65
10.40
11.18
8.41
10.74
10.41
88
0.349
D/E ratiox
0.691
0.769
0.862
0.930
0.995
1.116
1.073
1.270
1.499
1.737
1.698
1.270
1.034
75
30.10
Enterprise valueNT$M
17.41
16.23
16.53
14.55
15.34
16.06
14.35
12.64
12.06
11.44
75.45
(5.69%)
(4.18%)
23
34.94
LT debtNT$M
70.39
68.43
69.03
64.36
63.45
63.00
61.25
62.44
60.36
51.91
39.68
(3.94%)
(3.50%)
56
Cost of revenue
0.88%
1.00×
Operating expenses
0.98%
1.01×
Cash and investments
15.45%
Spread over hurdle
17.60%