145.4
RevenueNT$M
172.2
172.8
175.3
180.3
187.9
195.6
203.4
205.3
214.1
221.1
151.4
3.31%
2.74%
83
9.29
Revenue growth%
5.12
3.92
4.98
6.66
7.86
9.48
8.89
7.81
6.01
5.04
23.09
7.81
6.34
79
15.21
Gross margin%
17.83
20.63
17.81
20.80
19.09
21.66
19.27
20.53
20.31
19.94
14.06
20.31
20.12
17
18.13
Operating margin%
7.23
4.42
1.66
3.46
5.10
3.28
3.64
5.06
4.45
6.39
26.91
4.45
4.43
95
12.08
Net margin%
16.66
16.94
17.98
17.78
14.94
12.16
9.21
8.02
6.54
9.39
7.27
9.21
13.55
41
14.58
P/E ratio (avg)x
33.04
33.87
38.02
37.23
43.39
51.61
50.27
57.60
68.04
73.05
20.36
57.60
46.83
64
8.909
EV/EBITx
17.59
18.76
18.52
17.44
17.36
17.24
16.26
15.00
15.17
15.29
37.40
15.29
17.30
92
24.23
FCF yield (avg)%
28.83
28.93
29.71
27.11
27.92
26.97
26.24
23.60
22.65
25.64
17.90
25.64
27.04
62
21.68
FCF margin%
24.66
21.89
21.21
19.03
20.81
18.94
21.29
20.73
19.46
19.55
25.66
19.55
20.77
71
1.016
FCF / Net incomex
1.639
1.734
2.010
1.940
2.077
2.449
2.643
2.918
3.348
3.555
1.435
2.918
2.263
9
18.34
ROIC%
28.46
30.21
27.81
24.91
27.20
28.16
29.64
31.83
33.45
34.95
3.68
31.83
29.05
17
8.16
Return on equity%
29.26
26.46
26.15
24.26
25.71
24.41
24.29
21.53
20.47
22.94
23.43
22.94
24.35
93
10.54
Return on assets%
5.76
4.93
4.91
7.76
8.67
5.79
8.51
9.69
9.56
11.56
21.79
9.56
8.14
79
0.35
EPSNT$
0.64
0.61
0.65
0.59
0.67
0.61
0.60
0.55
0.50
0.46
0.35
(7.02%)
(2.31%)
—
27.00
EPS growth%
17.80
19.01
17.00
16.67
16.53
18.99
21.62
20.19
19.59
22.00
9.25
20.19
19.00
31
0.40
Bookvalue per shNT$
0.72
0.75
0.86
1.02
1.03
1.02
1.17
1.37
1.53
1.70
0.49
10.60%
9.07%
—
0.27
FCF per shareNT$
0.83
0.98
0.96
1.02
1.12
1.27
1.29
1.40
1.61
1.55
0.44
6.71%
6.27%
—
0.49
Dividend per shNT$
0.91
0.88
0.84
0.93
1.02
0.98
1.02
0.95
0.89
0.87
0.57
(3.18%)
(0.33%)
—
29.07
Div yield (avg)%
20.98
19.93
19.79
17.94
18.75
18.02
16.49
15.47
15.72
16.85
23.66
16.49
17.98
31
4.84
Payout ratio%
21.39
21.65
20.57
21.37
19.47
18.91
21.51
23.55
22.38
23.83
20.35
22.38
21.45
86
278.2
Shares (diluted)M
283.8
269.3
302.9
300.4
344.2
379.7
382.5
381.6
376.6
364.7
278.1
1.16%
2.19%
76
27.11
Buyback yield%
28.52
25.66
25.46
22.93
24.05
23.80
22.33
20.52
20.06
21.29
26.66
21.29
23.36
65
0.123
D/E ratiox
0.272
0.260
0.254
0.272
0.248
0.265
0.247
0.262
0.269
0.268
0.341
0.265
0.263
88
129.0
Enterprise valueNT$M
157.3
153.3
153.4
171.0
180.2
176.8
184.9
183.0
217.1
251.6
8.602
6.90%
5.74%
34
42.93
LT debtNT$M
133.2
145.2
152.8
164.2
181.6
208.8
226.7
245.3
250.3
283.4
30.68
9.31%
7.55%
12
Cost of revenue
2.32%
0.96×
Operating expenses
3.62%
1.09×
Goodwill & intangibles
18.02%