89.67
RevenueNT$M
127.8
130.9
137.7
146.3
150.3
159.6
170.1
173.6
179.5
188.1
95.34
4.59%
4.26%
58
23.93
Revenue growth%
15.43
17.66
16.93
17.51
17.58
17.41
18.30
18.84
17.99
16.79
14.83
17.99
17.55
68
11.39
Gross margin%
24.42
23.87
26.81
29.55
28.13
28.54
28.80
25.85
26.86
27.64
2.68
27.64
27.25
71
15.78
Operating margin%
5.15
3.84
4.03
5.09
6.26
9.02
6.10
8.92
10.06
8.06
19.63
8.92
6.18
24
5.98
Net margin%
3.71
4.17
5.56
4.21
3.09
4.70
6.69
7.34
6.82
5.58
13.92
6.69
5.13
16
30.32
P/E ratio (avg)x
24.12
25.40
29.31
28.97
29.38
30.97
36.40
42.13
41.24
47.09
12.35
41.24
30.17
65
31.38
EV/EBITx
32.44
32.49
35.66
41.29
41.14
43.16
41.91
47.11
54.29
51.86
25.39
47.11
41.60
87
18.24
FCF yield (avg)%
24.25
27.22
24.55
27.08
29.67
28.62
30.01
28.09
30.66
28.15
10.63
28.62
28.12
19
2.21
FCF margin%
11.65
9.80
11.70
12.91
14.95
12.09
13.06
10.53
10.39
8.47
15.06
10.53
11.68
92
0.304
FCF / Net incomex
2.454
2.538
2.890
3.080
3.613
3.871
3.842
4.251
4.870
5.083
1.299
4.251
3.728
39
24.95
ROIC%
0.40
1.96
1.76
0.40
1.11
3.83
1.47
3.56
3.01
2.90
17.97
3.01
1.86
60
4.07
Return on equity%
25.68
24.17
23.91
23.32
25.96
26.06
27.69
29.22
29.08
29.95
26.12
29.08
26.01
17
27.28
Return on assets%
19.70
21.42
22.53
21.70
20.66
22.18
19.55
18.97
21.27
21.02
9.39
21.02
21.15
65
0.16
EPSNT$
0.51
0.48
0.48
0.44
0.43
0.44
0.45
0.40
0.42
0.39
0.16
(1.91%)
(2.72%)
—
20.50
EPS growth%
11.36
13.65
16.04
13.45
15.38
13.23
15.19
17.97
17.82
19.30
14.64
17.82
15.29
22
0.93
Bookvalue per shNT$
0.90
0.98
1.03
1.17
1.11
1.07
1.14
1.18
1.22
1.23
0.22
2.19%
3.69%
—
0.40
FCF per shareNT$
1.35
1.52
1.64
1.69
1.83
2.06
2.36
2.40
2.71
2.56
0.50
6.99%
5.98%
—
0.47
Dividend per shNT$
0.86
0.78
0.72
0.64
0.65
0.60
0.65
0.65
0.66
0.57
0.58
(2.66%)
(4.15%)
—
7.74
Div yield (avg)%
19.05
16.88
18.51
16.38
14.13
14.79
15.31
17.73
18.57
20.03
7.54
17.73
17.31
80
3.39
Payout ratio%
0.40
2.73
0.40
1.07
3.13
5.67
4.83
3.32
4.65
6.72
27.75
4.83
3.22
75
120.8
Shares (diluted)M
101.2
96.98
83.38
83.32
77.13
70.91
71.72
63.67
63.99
68.83
121.4
(2.25%)
(3.55%)
56
12.01
Buyback yield%
13.02
11.68
9.60
8.59
5.82
6.83
5.28
4.67
4.26
4.14
10.92
4.67
6.33
13
0.335
D/E ratiox
0.374
0.350
0.381
0.364
0.404
0.444
0.452
0.433
0.445
0.503
1.251
0.445
0.419
84
48.21
Enterprise valueNT$M
98.35
94.35
92.52
100.7
111.9
125.2
146.7
162.1
192.3
215.6
220.4
14.02%
9.81%
65
228.2
LT debtNT$M
148.1
150.0
153.2
136.7
144.4
148.0
140.0
151.9
164.6
149.7
184.4
0.72%
0.15%
76
Cost of revenue
4.37%
1.01×
Operating expenses
3.57%
0.94×
Goodwill & intangibles
19.66%