26.75
RevenueNT$M
73.95
76.59
78.57
81.28
84.31
88.13
92.87
93.76
96.73
101.9
29.10
3.86%
3.61%
73
12.43
Revenue growth%
8.38
7.94
8.64
11.29
11.62
13.42
11.79
14.22
16.07
18.83
26.48
14.22
11.71
59
19.85
Gross margin%
4.92
4.53
3.58
3.69
4.42
1.72
3.71
5.01
5.61
6.94
21.12
5.01
4.47
58
9.10
Operating margin%
19.20
20.70
23.33
26.10
28.47
31.06
29.44
32.06
30.57
27.71
28.12
30.57
28.09
7
16.02
Net margin%
16.87
18.77
18.90
19.54
21.69
23.06
21.26
21.90
23.45
24.02
3.27
23.06
21.48
40
13.99
P/E ratio (avg)x
9.356
9.078
10.61
10.59
9.982
10.40
9.825
9.395
10.36
10.96
35.42
10.36
10.17
8
32.97
EV/EBITx
5.999
5.388
5.215
5.352
5.314
5.355
4.664
4.579
4.778
4.877
23.39
4.778
5.265
83
17.73
FCF yield (avg)%
28.84
30.80
30.23
30.15
31.58
29.81
31.87
34.74
33.22
35.56
28.45
33.22
31.19
42
26.30
FCF margin%
10.47
9.20
10.83
13.45
13.07
15.90
15.47
18.00
17.82
19.24
2.66
17.82
14.46
32
0.784
FCF / Net incomex
1.045
0.971
1.011
0.982
0.950
1.013
1.098
1.092
1.007
0.924
0.535
1.013
1.009
75
13.55
ROIC%
15.22
14.02
16.47
19.10
19.11
18.25
18.34
16.42
17.58
17.36
19.63
17.58
17.47
92
4.10
Return on equity%
27.67
28.25
27.79
26.39
24.03
25.74
23.94
26.81
27.97
25.75
9.33
25.75
26.60
48
15.16
Return on assets%
15.74
13.98
16.15
15.69
12.95
13.28
11.36
13.20
12.09
13.42
10.09
13.20
13.35
64
0.29
EPSNT$
0.80
0.77
0.81
0.77
0.79
0.73
0.71
0.70
0.68
0.65
0.30
(3.76%)
(0.88%)
—
29.34
EPS growth%
5.78
8.41
7.71
6.78
9.40
7.47
6.78
8.37
8.15
10.10
2.42
8.15
7.93
81
0.34
Bookvalue per shNT$
0.17
0.17
0.18
0.20
0.20
0.19
0.21
0.25
0.25
0.26
0.54
5.27%
3.68%
—
0.54
FCF per shareNT$
0.98
1.02
1.18
1.20
1.26
1.24
1.51
1.54
1.84
2.20
0.47
11.80%
10.20%
—
0.27
Dividend per shNT$
0.43
0.49
0.54
0.57
0.55
0.62
0.66
0.72
0.78
0.78
0.21
7.34%
7.31%
—
29.52
Div yield (avg)%
6.96
8.19
7.18
4.56
2.37
0.40
0.40
0.40
0.40
0.40
2.25
0.40
1.39
14
19.30
Payout ratio%
28.26
29.70
32.26
32.17
30.58
27.95
25.11
25.48
24.50
24.56
16.85
25.11
28.10
46
95.94
Shares (diluted)M
124.1
138.8
138.1
133.8
153.7
176.9
199.2
185.5
208.3
215.7
93.24
7.02%
6.53%
9
14.91
Buyback yield%
3.61
4.13
4.38
2.38
0.70
0.40
1.43
2.39
0.75
0.41
13.64
0.75
1.91
87
1.342
D/E ratiox
0.369
0.319
0.326
0.334
0.335
0.348
0.318
0.346
0.315
0.282
1.427
0.318
0.330
53
83.36
Enterprise valueNT$M
129.1
143.8
152.3
153.0
173.1
184.7
199.6
195.4
196.1
214.8
22.00
4.41%
6.67%
66
77.42
LT debtNT$M
7.950
8.628
8.516
9.244
8.852
9.280
8.565
8.508
8.271
7.571
25.79
(3.08%)
0.09%
87
Cost of revenue
3.52%
0.99×
Operating expenses
3.44%
0.98×