39.30
RevenueNT$M
161.1
173.3
181.7
197.9
214.3
229.8
244.8
263.3
275.5
291.9
43.10
6.38%
6.66%
70
3.78
Revenue growth%
15.52
17.61
19.74
21.52
23.97
26.28
28.52
26.54
28.71
28.79
24.76
28.52
25.12
40
10.69
Gross margin%
23.38
25.12
26.98
27.16
27.51
24.80
25.12
22.21
22.33
24.05
11.61
24.05
24.96
19
19.03
Operating margin%
11.75
12.05
10.62
11.10
10.57
13.45
11.00
9.85
12.05
9.75
27.93
11.00
11.05
17
22.57
Net margin%
20.40
20.82
21.22
23.51
26.44
26.00
25.99
23.91
23.41
24.08
29.92
24.08
23.71
6
16.65
P/E ratio (avg)x
25.26
24.94
23.38
24.99
22.17
19.58
19.46
20.50
20.95
19.87
9.271
19.87
21.56
84
11.26
EV/EBITx
24.45
26.72
26.07
26.31
23.89
23.04
22.14
22.47
19.73
19.30
24.69
22.14
23.46
63
5.16
FCF yield (avg)%
37.90
36.31
37.72
38.50
40.81
40.70
43.19
42.08
45.06
43.82
23.61
43.19
40.75
68
10.19
FCF margin%
5.33
6.15
7.50
9.92
9.19
9.83
12.17
11.38
12.90
12.30
6.63
12.17
9.87
86
1.475
FCF / Net incomex
1.809
1.636
1.561
1.601
1.674
1.878
1.798
1.732
1.875
2.014
1.430
1.875
1.765
75
2.83
ROIC%
23.54
24.84
22.18
23.91
22.10
23.32
22.74
21.37
23.66
25.03
8.09
23.32
23.43
71
10.25
Return on equity%
6.84
9.01
9.76
12.24
10.50
12.52
9.96
10.54
9.31
8.24
8.12
9.96
9.86
19
10.21
Return on assets%
13.59
10.69
11.61
13.90
12.65
13.51
14.71
12.38
15.35
12.86
3.01
13.51
13.19
29
1.39
EPSNT$
5.63
5.81
5.51
5.89
5.96
6.34
6.43
6.79
6.42
7.12
1.42
3.60%
3.40%
—
27.95
EPS growth%
16.60
15.75
16.23
15.70
15.14
15.25
16.67
17.73
17.00
18.99
7.07
17.00
16.41
60
3.53
Bookvalue per shNT$
2.74
2.92
2.94
2.62
2.45
2.47
2.10
2.16
2.23
2.41
4.33
(0.33%)
(2.35%)
—
4.87
FCF per shareNT$
3.83
3.70
3.46
3.04
2.80
2.48
2.19
2.22
2.33
2.20
3.14
(4.70%)
(4.57%)
—
0.87
Dividend per shNT$
5.13
5.57
5.88
5.99
5.56
5.67
5.42
5.72
6.15
5.81
1.34
0.90%
1.63%
—
16.99
Div yield (avg)%
5.19
7.97
7.30
6.72
4.46
5.11
4.03
6.66
9.09
8.78
5.58
6.66
6.69
26
6.57
Payout ratio%
9.50
8.77
8.75
6.92
9.63
10.40
9.38
6.43
4.53
2.04
14.87
6.43
8.76
9
75.86
Shares (diluted)M
59.81
64.76
60.19
65.09
61.49
55.91
56.17
54.41
46.83
42.42
74.36
(7.16%)
(4.79%)
52
28.26
Buyback yield%
14.18
13.61
10.86
12.30
10.87
8.39
6.33
3.88
6.73
5.11
21.96
6.33
9.63
36
1.240
D/E ratiox
1.700
1.974
1.830
2.027
2.057
2.356
2.543
2.874
3.190
2.954
1.072
2.874
2.206
17
37.35
Enterprise valueNT$M
161.2
157.6
180.1
189.6
216.6
246.9
260.2
302.7
316.0
365.9
284.3
11.06%
10.09%
78
303.3
LT debtNT$M
224.1
218.1
194.3
211.8
221.4
210.0
212.0
216.5
199.1
190.6
229.0
(2.95%)
(1.29%)
33
Cost of revenue
6.34%
0.97×
Operating expenses
7.80%
1.11×
Cash and investments
14.65%