122.4
RevenueNT$M
119.2
123.3
128.9
132.4
139.8
144.6
151.4
159.1
162.8
172.7
127.8
4.32%
4.05%
9
23.35
Revenue growth%
4.63
3.05
2.87
2.95
3.86
2.48
2.61
1.52
1.31
2.24
22.79
2.24
2.74
66
17.29
Gross margin%
28.23
30.84
33.49
33.32
30.45
32.08
32.91
35.04
32.24
33.26
26.21
32.91
32.58
34
14.10
Operating margin%
23.76
24.62
24.61
27.13
29.68
26.74
24.62
26.96
24.40
24.71
16.00
24.71
24.67
69
17.14
Net margin%
26.51
24.51
22.31
20.65
23.23
25.81
26.93
26.48
26.87
29.15
20.11
26.87
26.15
10
9.489
P/E ratio (avg)x
48.17
56.28
58.03
63.60
65.22
73.11
82.79
91.95
90.51
108.2
35.49
90.51
69.17
92
14.23
EV/EBITx
26.61
24.95
24.68
28.31
29.81
31.40
34.38
35.12
32.72
33.93
17.65
33.93
30.60
79
7.98
FCF yield (avg)%
20.01
19.02
19.19
18.33
20.58
20.73
18.97
16.59
14.99
12.47
21.52
16.59
18.99
80
21.53
FCF margin%
0.40
0.40
1.41
3.77
1.44
0.40
0.40
0.40
0.40
0.49
11.48
0.40
0.40
29
1.243
FCF / Net incomex
0.336
0.301
0.328
0.323
0.292
0.282
0.290
0.297
0.275
0.246
0.734
0.282
0.295
9
15.58
ROIC%
16.33
16.82
18.28
18.92
19.45
17.79
19.20
18.93
19.86
20.03
6.62
19.20
18.93
26
4.05
Return on equity%
10.87
13.69
13.40
11.04
10.21
11.95
12.95
10.39
11.20
12.98
26.46
11.95
11.58
11
29.96
Return on assets%
9.27
6.57
6.03
3.13
0.40
3.04
4.78
6.43
8.99
9.20
2.38
6.43
6.23
43
0.90
EPSNT$
2.89
2.82
2.80
3.11
3.20
3.18
3.63
3.64
3.51
3.73
0.99
3.11%
2.32%
—
26.66
EPS growth%
3.12
4.90
6.54
6.38
7.90
6.81
9.48
8.80
7.70
9.13
20.92
8.80
7.26
5
1.83
Bookvalue per shNT$
0.40
0.33
0.29
0.25
0.27
0.28
0.29
0.29
0.24
0.26
1.10
(1.14%)
(3.99%)
—
2.30
FCF per shareNT$
0.68
0.80
0.87
0.95
0.98
1.10
1.32
1.39
1.64
1.91
1.53
14.41%
11.96%
—
1.24
Dividend per shNT$
1.54
1.83
1.95
2.19
2.36
2.35
2.54
2.51
2.69
2.79
0.91
3.46%
7.34%
—
11.99
Div yield (avg)%
23.93
25.04
26.60
27.37
24.82
24.08
22.00
23.46
25.99
26.77
4.64
24.08
24.93
40
14.90
Payout ratio%
8.79
8.16
6.17
3.36
5.31
5.35
8.26
8.75
8.53
10.34
9.43
8.53
8.21
72
82.33
Shares (diluted)M
95.50
90.82
103.7
95.94
109.0
122.1
112.0
117.4
130.6
139.7
81.59
5.08%
4.44%
88
5.33
Buyback yield%
10.60
10.21
10.39
11.40
13.61
11.52
9.19
7.68
7.55
6.05
4.32
7.68
10.30
16
0.502
D/E ratiox
0.642
0.686
0.739
0.888
0.960
1.020
1.002
1.183
1.227
1.320
1.428
1.183
0.981
51
181.9
Enterprise valueNT$M
156.1
159.7
176.9
195.9
210.9
247.4
241.5
256.3
287.1
326.8
52.21
9.15%
7.93%
92
182.8
LT debtNT$M
49.30
45.14
44.28
39.89
37.20
37.18
35.87
35.16
38.30
39.01
9.611
0.96%
(2.22%)
64
Cost of revenue
3.85%
0.98×
Operating expenses
4.31%
1.02×
Cash and investments
18.85%