202.9
RevenueNT$M
114.4
123.0
130.9
142.6
155.7
166.5
179.9
191.4
205.5
223.8
207.5
7.51%
7.53%
67
26.87
Revenue growth%
22.93
22.15
24.03
24.76
23.39
24.87
24.32
24.48
25.45
23.29
15.49
24.48
24.17
14
4.37
Gross margin%
8.94
6.47
5.20
6.44
8.56
9.78
9.81
11.48
13.78
15.54
6.38
11.48
9.36
18
23.12
Operating margin%
5.21
6.81
8.26
8.15
8.36
10.36
7.44
6.10
3.86
4.64
27.91
6.10
7.12
43
11.04
Net margin%
15.24
15.63
15.33
13.22
15.40
12.69
10.35
8.90
8.37
7.84
18.24
8.90
12.95
50
35.44
P/E ratio (avg)x
51.98
59.64
65.49
68.14
76.23
80.37
95.05
108.3
120.0
142.7
35.26
108.3
78.30
42
31.81
EV/EBITx
15.72
17.55
18.90
21.34
25.13
25.61
26.35
27.92
30.03
33.31
7.107
27.92
25.37
28
27.19
FCF yield (avg)%
17.13
17.03
15.79
16.99
19.93
20.48
17.51
15.06
16.75
18.15
27.63
17.51
17.08
50
13.35
FCF margin%
4.72
3.65
6.00
6.34
5.01
5.57
4.18
1.36
2.53
2.93
3.45
2.93
4.45
71
1.552
FCF / Net incomex
0.176
0.193
0.187
0.205
0.214
0.238
0.262
0.278
0.301
0.337
1.173
0.278
0.226
47
5.42
ROIC%
3.92
5.97
8.90
8.05
10.68
12.21
13.08
15.24
14.96
12.33
4.91
13.08
11.44
90
22.17
Return on equity%
1.67
0.99
0.86
0.40
0.40
0.40
2.18
0.40
0.40
0.40
12.42
0.40
0.40
85
18.29
Return on assets%
3.95
1.29
0.91
1.21
0.40
2.16
1.38
2.55
0.40
3.12
13.14
2.16
1.33
28
7.95
EPSNT$
6.17
6.72
6.85
7.35
8.43
8.94
9.91
9.40
10.40
11.49
8.64
6.38%
7.06%
—
16.00
EPS growth%
7.55
5.80
4.32
6.53
8.88
11.64
12.71
14.82
16.09
16.15
13.45
14.82
10.26
19
8.26
Bookvalue per shNT$
14.52
14.81
15.08
15.84
17.80
18.08
18.88
19.83
21.68
21.33
6.68
3.69%
4.52%
—
3.71
FCF per shareNT$
9.96
9.63
8.77
8.02
7.87
7.15
7.95
8.85
8.51
8.93
4.06
2.56%
(0.37%)
—
7.39
Dividend per shNT$
5.17
5.22
5.18
5.96
5.54
6.10
5.80
5.50
5.81
6.37
5.75
2.85%
2.61%
—
13.91
Div yield (avg)%
26.42
28.22
27.09
29.36
30.87
30.81
32.21
30.43
31.24
29.75
9.71
30.81
30.09
56
23.48
Payout ratio%
12.35
13.85
11.63
11.14
13.90
15.04
16.60
16.09
15.82
18.43
16.11
16.09
14.47
50
30.96
Shares (diluted)M
34.52
38.23
41.77
41.06
42.86
46.22
49.52
47.19
44.34
42.71
31.57
(0.07%)
1.51%
7
12.30
Buyback yield%
5.04
4.35
5.80
5.77
5.97
8.29
6.07
7.38
10.07
9.89
28.44
8.29
6.02
72
1.375
D/E ratiox
1.111
1.100
1.240
1.233
1.236
1.223
1.132
1.278
1.263
1.182
1.404
1.223
1.228
76
190.0
Enterprise valueNT$M
94.46
92.76
104.4
94.34
101.6
99.87
90.28
102.1
105.7
111.2
156.9
1.81%
0.52%
94
114.5
LT debtNT$M
157.9
144.5
122.6
124.4
106.5
108.8
97.36
93.05
87.91
79.14
51.01
(5.77%)
(6.07%)
17
Cost of revenue
7.28%
0.98×
Operating expenses
8.05%
1.05×