53.86
RevenueNT$M
228.4
241.8
265.4
287.8
317.7
341.8
365.5
391.5
416.6
456.3
58.17
7.51%
8.03%
58
16.14
Revenue growth%
11.27
13.02
12.39
14.56
12.94
13.85
12.23
13.52
15.83
15.46
23.96
13.85
13.27
13
2.81
Gross margin%
30.18
28.55
29.53
26.85
27.61
28.19
29.33
28.17
29.07
28.95
18.10
28.95
28.75
80
28.57
Operating margin%
8.69
8.06
6.98
7.81
6.39
4.47
3.43
5.90
8.04
6.11
19.94
5.90
6.69
26
21.95
Net margin%
21.14
23.95
22.69
25.68
26.85
25.84
27.49
27.41
24.77
26.14
2.55
26.14
25.76
71
30.90
P/E ratio (avg)x
13.67
14.75
13.10
14.14
14.05
14.31
14.59
12.73
11.43
10.75
6.725
12.73
13.86
59
6.074
EV/EBITx
31.78
33.77
36.59
37.40
40.60
46.32
51.14
55.52
62.70
68.79
35.42
55.52
43.46
15
10.84
FCF yield (avg)%
24.59
22.84
20.04
19.17
19.55
22.29
23.02
23.93
24.05
25.22
4.60
23.93
22.93
70
21.71
FCF margin%
14.33
14.16
11.67
11.10
11.78
14.29
16.55
14.98
16.01
14.62
14.08
14.98
14.31
23
0.962
FCF / Net incomex
2.034
1.850
1.956
2.182
2.347
2.226
2.507
2.421
2.758
2.673
1.444
2.507
2.287
74
7.28
ROIC%
13.15
13.66
13.57
12.46
14.02
14.23
12.47
9.48
9.23
7.93
3.83
9.48
12.81
92
10.45
Return on equity%
27.83
30.69
33.28
31.51
33.07
30.28
27.93
30.54
32.45
29.59
29.44
30.28
30.61
69
14.82
Return on assets%
30.68
32.37
34.81
33.69
33.14
34.15
36.01
37.48
35.26
33.97
23.18
35.26
34.06
60
12.75
EPSNT$
17.13
19.42
19.23
18.83
21.12
19.94
19.33
20.62
22.23
25.80
13.33
4.08%
4.08%
—
20.68
EPS growth%
6.49
8.29
5.53
3.51
1.06
0.72
2.35
0.73
1.70
4.41
7.14
1.70
2.93
34
10.39
Bookvalue per shNT$
8.85
8.90
9.26
10.51
11.40
11.26
12.18
12.39
11.20
11.69
2.94
0.51%
3.15%
—
14.53
FCF per shareNT$
10.93
12.95
14.27
15.30
17.77
20.20
24.03
27.34
32.49
35.40
14.87
14.78%
14.01%
—
8.51
Dividend per shNT$
17.90
20.88
22.33
21.61
23.16
23.21
27.19
29.64
33.21
34.98
13.95
8.59%
8.90%
—
20.80
Div yield (avg)%
22.25
24.83
23.54
26.36
28.49
27.15
25.62
27.63
26.82
27.40
23.35
27.15
26.59
12
10.93
Payout ratio%
19.59
17.37
15.81
17.13
17.22
16.95
14.28
13.94
13.89
12.20
8.75
13.94
16.38
71
20.42
Shares (diluted)M
21.95
23.64
22.66
21.59
24.50
27.94
31.24
34.42
36.14
36.77
20.89
8.46%
5.22%
92
13.88
Buyback yield%
0.40
0.40
0.91
0.40
0.40
0.40
1.68
4.56
2.11
2.67
21.85
2.11
0.66
14
1.231
D/E ratiox
0.259
0.290
0.289
0.301
0.294
0.318
0.318
0.313
0.299
0.337
1.447
0.318
0.300
34
178.3
Enterprise valueNT$M
170.0
168.3
159.3
164.5
173.3
162.9
170.6
182.9
160.3
161.1
94.34
(1.45%)
(1.33%)
17
203.1
LT debtNT$M
255.5
274.8
277.5
247.6
269.4
238.4
219.9
240.7
229.2
225.0
136.3
(3.54%)
(1.67%)
81
Cost of revenue
8.03%
1.00×
Operating expenses
8.13%
1.01×
Property and equipment
19.24%
Goodwill & intangibles
18.36%
Cash and investments
18.33%