44.57
RevenueNT$M
136.9
141.6
142.0
149.4
150.7
154.0
154.4
160.2
166.6
174.0
49.45
2.93%
2.95%
94
28.21
Revenue growth%
12.05
13.18
13.40
14.13
16.64
15.44
18.27
18.57
16.80
15.35
7.31
16.80
15.40
73
14.19
Gross margin%
11.76
8.86
8.85
6.18
7.68
7.13
9.34
12.14
9.82
10.02
5.95
9.82
9.10
88
2.02
Operating margin%
5.18
8.11
7.43
8.45
7.76
8.94
6.20
7.52
8.39
5.64
7.84
7.52
7.64
80
18.35
Net margin%
19.14
17.44
16.78
15.41
14.83
13.79
15.95
17.28
19.00
20.47
9.49
17.28
17.03
17
11.67
P/E ratio (avg)x
12.33
11.31
10.96
11.62
12.18
13.30
13.10
12.88
12.64
11.54
24.41
12.88
12.25
76
37.05
EV/EBITx
17.53
18.25
18.87
17.89
18.89
21.52
21.52
21.29
21.30
21.81
30.45
21.52
20.09
59
28.34
FCF yield (avg)%
18.05
18.83
16.38
16.51
16.87
18.24
20.81
18.71
16.41
13.58
18.24
18.24
17.46
60
17.59
FCF margin%
12.64
11.23
9.01
9.27
11.42
12.81
10.41
12.82
12.03
13.29
9.19
12.81
11.72
54
1.099
FCF / Net incomex
1.336
1.301
1.171
1.062
1.063
1.076
1.115
1.134
1.208
1.274
0.281
1.134
1.152
14
18.55
ROIC%
26.82
29.65
26.73
28.28
25.81
26.91
26.92
25.01
22.89
24.89
11.72
25.01
26.78
58
27.03
Return on equity%
8.37
8.33
6.02
4.71
5.10
3.71
5.74
3.19
6.16
7.71
22.89
5.74
5.88
15
3.97
Return on assets%
6.49
7.51
5.84
5.65
2.94
0.95
0.40
0.40
2.17
0.86
16.59
0.86
2.55
66
0.47
EPSNT$
2.50
2.53
2.61
2.51
2.67
3.08
2.99
3.12
3.41
3.85
0.53
7.56%
5.73%
—
26.90
EPS growth%
1.76
4.58
6.03
5.72
7.02
7.85
5.37
4.36
2.08
0.40
18.94
4.36
4.97
28
1.02
Bookvalue per shNT$
0.65
0.77
0.80
0.81
0.96
0.92
0.97
1.12
1.28
1.45
1.38
8.54%
10.10%
—
1.74
FCF per shareNT$
0.81
0.75
0.68
0.62
0.61
0.56
0.54
0.48
0.43
0.44
1.73
(6.27%)
(5.25%)
—
1.16
Dividend per shNT$
0.58
0.55
0.56
0.48
0.44
0.44
0.41
0.41
0.44
0.43
1.87
(0.21%)
(4.28%)
—
11.33
Div yield (avg)%
26.99
28.58
25.88
28.87
31.25
30.00
29.73
30.41
31.28
29.77
8.05
30.00
29.75
32
29.53
Payout ratio%
12.25
10.89
13.05
15.32
13.50
15.13
15.92
15.73
14.87
15.74
14.50
15.73
15.00
49
38.72
Shares (diluted)M
43.26
47.78
49.30
49.64
54.26
48.74
50.83
48.12
52.47
46.46
38.82
(3.06%)
1.31%
16
29.00
Buyback yield%
31.16
33.20
34.68
32.30
33.61
30.80
33.36
32.56
32.94
31.48
16.09
32.56
32.75
30
0.502
D/E ratiox
1.988
2.044
1.979
2.045
2.313
2.317
2.595
3.005
3.174
3.397
1.111
3.005
2.315
51
34.93
Enterprise valueNT$M
117.5
130.8
146.4
153.5
159.0
145.7
148.9
157.8
140.8
130.0
104.4
(3.94%)
0.44%
58
58.35
LT debtNT$M
98.21
97.37
97.79
96.00
100.6
97.45
88.55
86.18
79.68
83.91
72.77
(3.56%)
(2.13%)
54
Cost of revenue
2.76%
0.98×
Operating expenses
2.90%
1.00×