25.18
RevenueNT$M
283.3
306.7
331.6
353.5
383.9
411.4
447.1
479.9
511.0
545.2
26.35
7.27%
7.57%
78
12.37
Revenue growth%
11.37
10.73
8.33
8.33
10.70
8.86
9.43
12.19
13.84
13.65
25.51
12.19
10.72
32
11.30
Gross margin%
20.60
22.76
21.09
20.82
23.36
22.48
24.75
24.20
22.95
25.78
11.21
24.20
22.86
63
23.62
Operating margin%
11.03
9.88
11.74
9.90
8.91
9.75
12.71
12.30
13.19
14.46
8.51
12.71
11.38
89
9.40
Net margin%
0.95
0.40
2.95
4.75
2.83
5.53
5.07
5.78
8.28
7.91
8.73
5.78
4.91
90
28.98
P/E ratio (avg)x
10.29
11.18
11.01
10.38
9.873
10.28
10.52
10.90
10.03
8.905
26.78
10.28
10.33
57
28.82
EV/EBITx
18.98
20.53
21.08
22.09
24.26
24.90
26.27
28.43
25.00
22.83
26.19
25.00
23.54
60
9.14
FCF yield (avg)%
1.84
4.22
1.44
0.40
0.40
0.40
0.40
0.40
0.40
1.83
14.44
0.40
0.40
67
27.23
FCF margin%
12.46
13.72
14.79
13.03
12.65
9.92
9.18
11.34
13.81
13.50
11.45
11.34
12.84
9
0.483
FCF / Net incomex
1.169
1.139
1.114
1.085
0.995
1.114
1.022
1.109
1.036
0.958
0.286
1.036
1.097
45
11.26
ROIC%
18.39
18.22
19.35
19.53
17.11
19.17
16.97
15.58
12.97
12.44
17.53
15.58
17.66
89
28.61
Return on equity%
3.68
5.90
7.19
8.37
10.72
12.86
11.57
14.35
11.36
9.10
12.09
11.57
9.91
52
29.89
Return on assets%
26.24
24.20
23.90
25.48
27.91
29.68
28.94
26.45
24.53
24.19
29.26
26.45
25.86
81
0.62
EPSNT$
2.37
2.70
2.72
2.63
2.70
2.81
3.02
3.22
3.64
3.83
0.65
7.20%
6.35%
—
20.09
EPS growth%
15.23
12.90
10.71
11.40
9.45
12.00
11.56
11.17
12.30
9.48
24.71
11.56
11.48
55
1.20
Bookvalue per shNT$
3.68
3.73
3.63
3.82
3.58
3.53
4.02
4.41
4.27
4.68
2.39
5.51%
2.94%
—
1.31
FCF per shareNT$
2.09
2.32
2.63
2.58
2.77
2.75
2.80
2.95
2.73
2.82
1.04
0.37%
4.16%
—
0.39
Dividend per shNT$
0.62
0.73
0.71
0.74
0.86
0.96
1.00
0.97
1.09
1.28
2.08
8.30%
7.19%
—
29.69
Div yield (avg)%
21.48
20.37
21.17
18.91
16.00
17.19
17.17
18.17
19.46
20.28
20.09
18.17
19.18
11
14.25
Payout ratio%
28.38
31.24
31.75
33.39
34.88
37.23
39.21
38.69
36.21
38.64
12.73
38.64
35.54
40
121.6
Shares (diluted)M
127.6
131.2
136.4
128.1
121.6
113.6
112.6
109.7
110.9
106.2
122.7
(2.68%)
(2.39%)
76
27.80
Buyback yield%
8.21
6.15
3.60
5.69
7.05
5.99
5.28
7.63
5.47
6.58
14.39
5.99
6.07
18
1.390
D/E ratiox
1.309
1.500
1.696
1.933
2.028
2.065
1.937
2.150
2.251
2.401
0.259
2.150
1.983
81
416.9
Enterprise valueNT$M
185.3
185.5
169.6
157.9
167.9
171.8
160.8
143.5
148.4
131.4
348.3
(4.79%)
(3.42%)
84
145.2
LT debtNT$M
236.5
236.3
220.3
215.4
207.6
211.1
224.7
256.6
270.9
313.0
310.3
8.55%
2.61%
17
Cost of revenue
7.61%
1.00×
Operating expenses
6.36%
0.89×
Goodwill & intangibles
20.04%